From f5d0ccae8824914c04e6b192066a1a0e6ce0bc9f Mon Sep 17 00:00:00 2001
From: wbfsa <wbfsa@qq.com>
Date: Mon, 30 Nov 2020 23:46:48 +0800
Subject: [PATCH] refactor(update demo): demo

---
 src/index.html | 5 ++---
 1 file changed, 2 insertions(+), 3 deletions(-)

diff --git a/src/index.html b/src/index.html
index 2a3f64f..cc51b09 100644
--- a/src/index.html
+++ b/src/index.html
@@ -164,9 +164,8 @@
 
 					},
 					//data:[{"name":"Sheet1","config":{"columnlen":{"1":88,"2":76,"3":88,"4":69,"5":88,"6":69,"7":83,"8":62,"9":83,"10":55,"11":83,"12":62,"13":88,"14":76,"15":88,"16":69,"17":88,"18":69},"customWidth":{"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":0,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":0,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":0,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":1,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":2,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":3,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":4,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":5,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":6,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":7,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":8,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":9,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":10,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":11,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":12,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":13,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":14,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":15,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":16,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":17,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":18,"l":{"style":1,"color":"#302B2F"},"r":{"style":1,"color":"#302B2F"},"t":{"style":1,"color":"#302B2F"},"b":{"style":1,"color":"#302B2F"}}}]},"index":"1","status":"0","order":"0","luckysheet_select_save":[{"row":[9,9],"column":[4,4],"sheetIndex":1}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":72,"defaultRowHeight":18,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"合计","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2121212"}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11027033.300000001"}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33685339116"}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5060320.4000000004"}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31551697540.5"}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5966713"}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4547347979.1000004"}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"881817.3"}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"232937258.30000001"}},{"r":0,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"41419.4"}},{"r":0,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4314410720.8000002"}},{"r":0,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"840397.9"}},{"r":0,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60689688677.300003"}},{"r":0,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10145216.1"}},{"r":0,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33452401857.700001"}},{"r":0,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5018901"}},{"r":0,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27237286819.599998"}},{"r":0,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5126315.0999999996"}},{"r":1,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"区内公司","qp":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"19176729211.799999"}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3309995.6"}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10232441962.700001"}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1601842.1"}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8944287249.1000004"}},{"r":1,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1708153.5"}},{"r":1,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3741456937.3000002"}},{"r":1,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"723406.4"}},{"r":1,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"191935455.69999999"}},{"r":1,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32961.1"}},{"r":1,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3549521481.5999999"}},{"r":1,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"690445.3"}},{"r":1,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"15435272274.5"}},{"r":1,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2586589.2000000002"}},{"r":1,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10040506507.1"}},{"r":1,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1568881"}},{"r":1,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5394765767.3999996"}},{"r":1,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1017708.2"}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"北京","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1639327850.0999999"}},{"r":2,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"232929.4"}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1639304942.0999999"}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"232926"}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22908"}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3.4"}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10284238.1"}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1602.9"}},{"r":2,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10261330.1"}},{"r":2,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1599.5"}},{"r":2,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22908"}},{"r":2,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3.4"}},{"r":2,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1629043612"}},{"r":2,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"231326.5"}},{"r":2,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1629043612"}},{"r":2,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"231326.5"}},{"r":2,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":2,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":3,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"天津","qp":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"197102644"}},{"r":3,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"35879.800000000003"}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"101723824.09999999"}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16908.5"}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"95378819.900000006"}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"18971.3"}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"34415232.600000001"}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6882.2"}},{"r":3,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4512011.2"}},{"r":3,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"812.5"}},{"r":3,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"29903221.399999999"}},{"r":3,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6069.6"}},{"r":3,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"162687411.40000001"}},{"r":3,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28997.599999999999"}},{"r":3,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"97211812.900000006"}},{"r":3,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16096"}},{"r":3,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"65475598.5"}},{"r":3,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12901.7"}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"河北","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"375906003.19999999"}},{"r":4,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"72168.800000000003"}},{"r":4,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"110165771.5"}},{"r":4,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"19157.8"}},{"r":4,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"265740231.69999999"}},{"r":4,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"53011.1"}},{"r":4,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"170439887.19999999"}},{"r":4,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"34131.199999999997"}},{"r":4,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3009197.5"}},{"r":4,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"531.9"}},{"r":4,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"167430689.69999999"}},{"r":4,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33599.4"}},{"r":4,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"205466116"}},{"r":4,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"38037.599999999999"}},{"r":4,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"107156574"}},{"r":4,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"18625.900000000001"}},{"r":4,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"98309542"}},{"r":4,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"19411.7"}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"山西","qp":1}},{"r":5,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"399821780.5"}},{"r":5,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"71645.600000000006"}},{"r":5,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"141027648.09999999"}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22877"}},{"r":5,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"258794132.40000001"}},{"r":5,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"48768.7"}},{"r":5,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"161910575.90000001"}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"30756.7"}},{"r":5,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4719394.5"}},{"r":5,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"834"}},{"r":5,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"157191181.40000001"}},{"r":5,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"29922.7"}},{"r":5,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"237911204.59999999"}},{"r":5,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"40888.9"}},{"r":5,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"136308253.59999999"}},{"r":5,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22042.9"}},{"r":5,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"101602951"}},{"r":5,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"18845.900000000001"}},{"r":6,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"河南","qp":1}},{"r":6,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"920677504.20000005"}},{"r":6,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"167568.5"}},{"r":6,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"289753107.89999998"}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"47977.599999999999"}},{"r":6,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"630924396.29999995"}},{"r":6,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"119590.9"}},{"r":6,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"142879264.59999999"}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"26971.3"}},{"r":6,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10949355"}},{"r":6,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1889"}},{"r":6,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"131929909.59999999"}},{"r":6,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"25082.3"}},{"r":6,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"777798239.60000002"}},{"r":6,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"140597.20000000001"}},{"r":6,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"278803752.89999998"}},{"r":6,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"46088.6"}},{"r":6,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"498994486.69999999"}},{"r":6,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"94508.6"}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"山东","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"921338354"}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"174357.5"}},{"r":7,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"379283246.69999999"}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"65057.2"}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"542055107.29999995"}},{"r":7,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"109300.4"}},{"r":7,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"312142178.30000001"}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"63198.5"}},{"r":7,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"25815498.699999999"}},{"r":7,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4692.8999999999996"}},{"r":7,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"286326679.60000002"}},{"r":7,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"58505.7"}},{"r":7,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"609196175.70000005"}},{"r":7,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"111159"}},{"r":7,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"353467748"}},{"r":7,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60364.3"}},{"r":7,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"255728427.69999999"}},{"r":7,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"50794.7"}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"上海","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"700158371.79999995"}},{"r":8,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"114934.7"}},{"r":8,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"339869447.69999999"}},{"r":8,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"47104.800000000003"}},{"r":8,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"360288924.10000002"}},{"r":8,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"67829.899999999994"}},{"r":8,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"113310877.59999999"}},{"r":8,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22652.9"}},{"r":8,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8785937.0999999996"}},{"r":8,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1447.7"}},{"r":8,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"104524940.5"}},{"r":8,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21205.200000000001"}},{"r":8,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"586847494.20000005"}},{"r":8,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"92281.8"}},{"r":8,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"331083510.60000002"}},{"r":8,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"45657.1"}},{"r":8,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"255763983.59999999"}},{"r":8,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"46624.7"}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"江苏","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2328408620.5999999"}},{"r":9,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"385231.7"}},{"r":9,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1457308176.4000001"}},{"r":9,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"218871.5"}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"871100444.20000005"}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"166360.20000000001"}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"321834979.60000002"}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"63399.7"}},{"r":9,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"23638030"}},{"r":9,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4164.1000000000004"}},{"r":9,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"298196949.60000002"}},{"r":9,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"59235.6"}},{"r":9,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2006573641.0999999"}},{"r":9,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"321832"}},{"r":9,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1433670146.4000001"}},{"r":9,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"214707.5"}},{"r":9,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"572903494.70000005"}},{"r":9,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"107124.5"}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"浙江","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3209097346.5999999"}},{"r":10,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"555509.9"}},{"r":10,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1770617611.3"}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"282921"}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1438479735.3"}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"272588.90000000002"}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"547121572.20000005"}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"105286.6"}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"20516147.600000001"}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3551.9"}},{"r":10,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"526605424.60000002"}},{"r":10,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"101734.7"}},{"r":10,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2661975774.4000001"}},{"r":10,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"450223.3"}},{"r":10,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1750101463.7"}},{"r":10,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"279369.09999999998"}},{"r":10,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"911874310.70000005"}},{"r":10,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"170854.2"}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"福建","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"821056177.29999995"}},{"r":11,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"143190.79999999999"}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"481154195.89999998"}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"77969.899999999994"}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"339901981.39999998"}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"65220.800000000003"}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"114980444.2"}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22484.6"}},{"r":11,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3744250"}},{"r":11,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"654"}},{"r":11,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"111236194.2"}},{"r":11,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21830.6"}},{"r":11,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"706075733.10000002"}},{"r":11,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"120706.1"}},{"r":11,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"477409945.89999998"}},{"r":11,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"77315.899999999994"}},{"r":11,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"228665787.19999999"}},{"r":11,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"43390.2"}},{"r":12,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"安徽","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"897439716.89999998"}},{"r":12,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"143880.6"}},{"r":12,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"479411987.19999999"}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"68040.399999999994"}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"418027729.69999999"}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"75840.2"}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"175178199.40000001"}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33304.9"}},{"r":12,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11227370"}},{"r":12,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1955"}},{"r":12,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"163950829.40000001"}},{"r":12,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31349.9"}},{"r":12,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"722261517.5"}},{"r":12,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"110575.6"}},{"r":12,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"468184617.19999999"}},{"r":12,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"66085.399999999994"}},{"r":12,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"254076900.30000001"}},{"r":12,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"44490.3"}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"江西","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"424480898.10000002"}},{"r":13,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"77887"}},{"r":13,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"104105580.8"}},{"r":13,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"17673.099999999999"}},{"r":13,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"320375317.30000001"}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60213.8"}},{"r":13,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"203787204"}},{"r":13,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"38057.4"}},{"r":13,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4484151.0999999996"}},{"r":13,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"768.4"}},{"r":13,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"199303052.90000001"}},{"r":13,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"37289"}},{"r":13,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"220693694.09999999"}},{"r":13,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"39829.599999999999"}},{"r":13,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"99621429.700000003"}},{"r":13,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16904.8"}},{"r":13,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"121072264.40000001"}},{"r":13,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22924.799999999999"}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"湖北","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"400208110.19999999"}},{"r":14,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"69090.2"}},{"r":14,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"183618936.69999999"}},{"r":14,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28662.1"}},{"r":14,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"216589173.40000001"}},{"r":14,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"40428.1"}},{"r":14,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"101799945.8"}},{"r":14,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"18829.3"}},{"r":14,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8498576.9000000004"}},{"r":14,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1297"}},{"r":14,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"93301368.900000006"}},{"r":14,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"17532.3"}},{"r":14,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"298408164.39999998"}},{"r":14,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"50260.800000000003"}},{"r":14,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"175120359.80000001"}},{"r":14,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27365.1"}},{"r":14,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"123287804.59999999"}},{"r":14,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22895.8"}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"湖南","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"894856651.70000005"}},{"r":15,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"158871.6"}},{"r":15,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"526952555"}},{"r":15,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"88878.1"}},{"r":15,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"367904096.69999999"}},{"r":15,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"69993.5"}},{"r":15,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"151284562.30000001"}},{"r":15,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28575.3"}},{"r":15,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1746400"}},{"r":15,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"300"}},{"r":15,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"149538162.30000001"}},{"r":15,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28275.3"}},{"r":15,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"743572089.39999998"}},{"r":15,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"130296.2"}},{"r":15,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"525206155"}},{"r":15,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"88578.1"}},{"r":15,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"218365934.40000001"}},{"r":15,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"41718.1"}},{"r":16,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"广东","qp":1}},{"r":16,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2094063051.3"}},{"r":16,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"382884.5"}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1134410441"}},{"r":16,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"191533.7"}},{"r":16,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"959652610.39999998"}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"191350.9"}},{"r":16,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"353601728.39999998"}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"70785.600000000006"}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"18461401.899999999"}},{"r":16,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3207.8"}},{"r":16,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"335140326.5"}},{"r":16,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"67577.7"}},{"r":16,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1740461323"}},{"r":16,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"312099"}},{"r":16,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1115949039.0999999"}},{"r":16,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"188325.8"}},{"r":16,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"624512283.89999998"}},{"r":16,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"123773.1"}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"广西","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"881928162.60000002"}},{"r":17,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"153065.29999999999"}},{"r":17,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"392264700.60000002"}},{"r":17,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60361.4"}},{"r":17,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"489663462"}},{"r":17,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"92704"}},{"r":17,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"319724661.5"}},{"r":17,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"61366"}},{"r":17,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"15377402.6"}},{"r":17,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2580.1"}},{"r":17,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"304347258.89999998"}},{"r":17,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"58785.9"}},{"r":17,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"562203501.10000002"}},{"r":17,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"91699.3"}},{"r":17,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"376887298"}},{"r":17,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"57781.3"}},{"r":17,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"185316203.19999999"}},{"r":17,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33918.1"}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"贵州","qp":1}},{"r":18,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"761419269.60000002"}},{"r":18,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"135602.79999999999"}},{"r":18,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"356599638.19999999"}},{"r":18,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"59521.5"}},{"r":18,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"404819631.39999998"}},{"r":18,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"76081.3"}},{"r":18,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"169856579.59999999"}},{"r":18,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31752.799999999999"}},{"r":18,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5298353.3"}},{"r":18,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"900.4"}},{"r":18,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"164558226.30000001"}},{"r":18,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"30852.5"}},{"r":18,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"591562690"}},{"r":18,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"103849.9"}},{"r":18,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"351301284.89999998"}},{"r":18,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"58621.1"}},{"r":18,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"240261405.09999999"}},{"r":18,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"45228.800000000003"}},{"r":19,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"云南","qp":1}},{"r":19,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1069523219.5"}},{"r":19,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"195511.5"}},{"r":19,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"229315506.5"}},{"r":19,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"38869"}},{"r":19,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"840207713"}},{"r":19,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"156642.5"}},{"r":19,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"307813804.19999999"}},{"r":19,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"57696"}},{"r":19,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8071280"}},{"r":19,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1366.2"}},{"r":19,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"299742524.19999999"}},{"r":19,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"56329.8"}},{"r":19,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"761709415.29999995"}},{"r":19,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"137815.6"}},{"r":19,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"221244226.5"}},{"r":19,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"37502.800000000003"}},{"r":19,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"540465188.79999995"}},{"r":19,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"100312.7"}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"海南","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"239915479.69999999"}},{"r":20,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"39785.5"}},{"r":20,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"115554645.09999999"}},{"r":20,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16531.7"}},{"r":20,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"124360834.59999999"}},{"r":20,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"23253.9"}},{"r":20,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"29091002.100000001"}},{"r":20,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5672.4"}},{"r":20,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2819368.3"}},{"r":20,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"408.9"}},{"r":20,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"26271633.800000001"}},{"r":20,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5263.5"}},{"r":20,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"210824477.69999999"}},{"r":20,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"34113.1"}},{"r":20,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"112735276.90000001"}},{"r":20,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16122.8"}},{"r":20,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"98089200.799999997"}},{"r":20,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"17990.3"}},{"r":21,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"区外省市","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10035855546"}},{"r":21,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1964509.7"}},{"r":21,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2197155097.3000002"}},{"r":21,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"390293.7"}},{"r":21,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7838700448.6999998"}},{"r":21,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1574216"}},{"r":21,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"434791957.19999999"}},{"r":21,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"82580"}},{"r":21,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"9754767.6999999993"}},{"r":21,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1684.4"}},{"r":21,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"425037189.5"}},{"r":21,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"80895.600000000006"}},{"r":21,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"9601063588.7999992"}},{"r":21,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1881929.7"}},{"r":21,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2187400329.5999999"}},{"r":21,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"388609.3"}},{"r":21,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7413663259.1999998"}},{"r":21,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1493320.5"}},{"r":22,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"黑龙江","qp":1}},{"r":22,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"129541171.09999999"}},{"r":22,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"24391.3"}},{"r":22,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"62821830.299999997"}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11458.3"}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"66719340.799999997"}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12933"}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"351794.8"}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"68.400000000000006"}},{"r":22,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":22,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":22,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"351794.8"}},{"r":22,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"68.400000000000006"}},{"r":22,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"129189376.3"}},{"r":22,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"24322.9"}},{"r":22,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"62821830.299999997"}},{"r":22,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11458.3"}},{"r":22,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"66367546"}},{"r":22,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12864.5"}},{"r":23,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"吉林","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"78698824.599999994"}},{"r":23,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"15613.4"}},{"r":23,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32110729"}},{"r":23,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5913"}},{"r":23,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"46588095.600000001"}},{"r":23,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"9700.4"}},{"r":23,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6612155.5"}},{"r":23,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1307.9000000000001"}},{"r":23,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"45864"}},{"r":23,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6"}},{"r":23,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6566291.5"}},{"r":23,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1301.9000000000001"}},{"r":23,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"72086669.099999994"}},{"r":23,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14305.6"}},{"r":23,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32064865"}},{"r":23,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5907"}},{"r":23,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"40021804.100000001"}},{"r":23,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8398.6"}},{"r":24,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"辽宁","qp":1}},{"r":24,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7733295016.6000004"}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1547329.3"}},{"r":24,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1522587629.4000001"}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"278027.5"}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6210707387.1000004"}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1269301.8999999999"}},{"r":24,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60966225.399999999"}},{"r":24,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12480.2"}},{"r":24,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"884918"}},{"r":24,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"144"}},{"r":24,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60081307.399999999"}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12336.2"}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7672328791.1999998"}},{"r":24,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1534849.1"}},{"r":24,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1521702711.4000001"}},{"r":24,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"277883.5"}},{"r":24,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6150626079.6999998"}},{"r":24,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1256965.6000000001"}},{"r":25,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"陕西","qp":1}},{"r":25,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"216046916.09999999"}},{"r":25,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"42153.7"}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"65047944"}},{"r":25,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11657.8"}},{"r":25,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"150998972.09999999"}},{"r":25,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"30496"}},{"r":25,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"35712772.200000003"}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6986"}},{"r":25,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4241540.8"}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"756.3"}},{"r":25,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31471231.399999999"}},{"r":25,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6229.7"}},{"r":25,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"180334143.90000001"}},{"r":25,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"35167.699999999997"}},{"r":25,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"60806403.200000003"}},{"r":25,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10901.5"}},{"r":25,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"119527740.7"}},{"r":25,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"24266.2"}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"新疆","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"834583660.60000002"}},{"r":26,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"144791.4"}},{"r":26,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"184835666.80000001"}},{"r":26,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27384.1"}},{"r":26,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"649747993.89999998"}},{"r":26,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"117407.2"}},{"r":26,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"73977926"}},{"r":26,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13424.5"}},{"r":26,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"647113.80000000005"}},{"r":26,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"93"}},{"r":26,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"73330812.099999994"}},{"r":26,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13331.5"}},{"r":26,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"760605734.60000002"}},{"r":26,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"131366.9"}},{"r":26,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"184188552.90000001"}},{"r":26,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27291.200000000001"}},{"r":26,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"576417181.70000005"}},{"r":26,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"104075.7"}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"内蒙古","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"145212039.59999999"}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27917.599999999999"}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"39988602.899999999"}},{"r":27,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7276.2"}},{"r":27,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"105223436.7"}},{"r":27,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"20641.400000000001"}},{"r":27,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"67942427.200000003"}},{"r":27,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13237.9"}},{"r":27,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"100262.9"}},{"r":27,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14.7"}},{"r":27,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"67842164.299999997"}},{"r":27,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13223.2"}},{"r":27,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"77269612.400000006"}},{"r":27,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14679.7"}},{"r":27,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"39888340"}},{"r":27,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7261.5"}},{"r":27,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"37381272.399999999"}},{"r":27,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7418.2"}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"青海","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21566200.199999999"}},{"r":28,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3999.8"}},{"r":28,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1237480"}},{"r":28,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"201"}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"20328720.199999999"}},{"r":28,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3798.8"}},{"r":28,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8181122.2999999998"}},{"r":28,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1522.1"}},{"r":28,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"127500"}},{"r":28,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21"}},{"r":28,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8053622.2999999998"}},{"r":28,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1501.1"}},{"r":28,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13385077.9"}},{"r":28,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2477.6999999999998"}},{"r":28,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1109980"}},{"r":28,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"180"}},{"r":28,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12275097.9"}},{"r":28,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2297.6999999999998"}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"甘肃","qp":1}},{"r":29,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32689330.300000001"}},{"r":29,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5767.2"}},{"r":29,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5726954.4000000004"}},{"r":29,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"831.6"}},{"r":29,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"26962375.899999999"}},{"r":29,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4935.7"}},{"r":29,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12420033.6"}},{"r":29,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2265.6999999999998"}},{"r":29,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"193500"}},{"r":29,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"30"}},{"r":29,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12226533.6"}},{"r":29,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2235.6999999999998"}},{"r":29,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"20269296.699999999"}},{"r":29,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3501.5"}},{"r":29,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5533454.4000000004"}},{"r":29,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"801.6"}},{"r":29,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14735842.300000001"}},{"r":29,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2700"}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"四川","qp":1}},{"r":30,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"342838681.19999999"}},{"r":30,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"62286.2"}},{"r":30,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"82197971.099999994"}},{"r":30,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13580.9"}},{"r":30,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"260640710.19999999"}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"48705.2"}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"91659839.200000003"}},{"r":30,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16902.599999999999"}},{"r":30,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"91659839.200000003"}},{"r":30,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16902.599999999999"}},{"r":30,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"251178842.09999999"}},{"r":30,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"45383.6"}},{"r":30,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"82197971.099999994"}},{"r":30,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13580.9"}},{"r":30,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"168980871"}},{"r":30,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31802.7"}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"重庆","qp":1}},{"r":31,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"484643083.69999999"}},{"r":31,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"87310"}},{"r":31,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"196324840.40000001"}},{"r":31,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"33260.699999999997"}},{"r":31,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"288318243.30000001"}},{"r":31,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"54049.3"}},{"r":31,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"75011847.299999997"}},{"r":31,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14061.5"}},{"r":31,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3514068.1"}},{"r":31,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"619.5"}},{"r":31,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"71497779.200000003"}},{"r":31,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13442"}},{"r":31,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"409631236.39999998"}},{"r":31,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"73248.5"}},{"r":31,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"192810772.40000001"}},{"r":31,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32641.200000000001"}},{"r":31,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"216820464"}},{"r":31,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"40607.300000000003"}},{"r":32,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"西藏","qp":1}},{"r":32,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16740621.9"}},{"r":32,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2949.8"}},{"r":32,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4275449"}},{"r":32,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"702.6"}},{"r":32,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"12465172.9"}},{"r":32,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2247.1999999999998"}},{"r":32,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1955813.7"}},{"r":32,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"323.3"}},{"r":32,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":32,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":32,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1955813.7"}},{"r":32,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"323.3"}},{"r":32,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14784808.199999999"}},{"r":32,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2626.5"}},{"r":32,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4275449"}},{"r":32,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"702.6"}},{"r":32,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"10509359.199999999"}},{"r":32,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1923.9"}},{"r":33,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"大区小计","qp":1}},{"r":33,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"36024451898.699997"}},{"r":33,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5752528"}},{"r":33,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21255742056"}},{"r":33,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3068184.5"}},{"r":33,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14768709842.700001"}},{"r":33,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2684343.5"}},{"r":33,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"371099084.69999999"}},{"r":33,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"75830.899999999994"}},{"r":33,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"31247035"}},{"r":33,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6773.8"}},{"r":33,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"339852049.69999999"}},{"r":33,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"69057.100000000006"}},{"r":33,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"35653352814"}},{"r":33,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5676697.0999999996"}},{"r":33,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"21224495021"}},{"r":33,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3061410.7"}},{"r":33,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"14428857793"}},{"r":33,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2615286.4"}},{"r":34,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"华北","qp":1}},{"r":34,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8979562707.2999992"}},{"r":34,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1430431.3"}},{"r":34,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5769830804.1000004"}},{"r":34,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"851308"}},{"r":34,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3209731903.1999998"}},{"r":34,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"579123.30000000005"}},{"r":34,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"80191139.5"}},{"r":34,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16249.4"}},{"r":34,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":34,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":34,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"80191139.5"}},{"r":34,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"16249.4"}},{"r":34,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8899371567.8999996"}},{"r":34,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1414181.9"}},{"r":34,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5769830804.1000004"}},{"r":34,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"851308"}},{"r":34,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3129540763.8000002"}},{"r":34,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"562874"}},{"r":35,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"华东","qp":1}},{"r":35,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7743100122.6000004"}},{"r":35,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1238875.3999999999"}},{"r":35,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4813028321"}},{"r":35,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"696549.2"}},{"r":35,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2930071801.5999999"}},{"r":35,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"542326.19999999995"}},{"r":35,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"72956393.599999994"}},{"r":35,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"15326.1"}},{"r":35,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"8332411"}},{"r":35,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2000"}},{"r":35,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"64623982.600000001"}},{"r":35,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"13326.2"}},{"r":35,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7670143729"}},{"r":35,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1223549.3"}},{"r":35,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4804695910"}},{"r":35,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"694549.2"}},{"r":35,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2865447819"}},{"r":35,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"529000.1"}},{"r":36,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"华中","qp":1}},{"r":36,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6445973642.6999998"}},{"r":36,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1002082.6"}},{"r":36,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3738291609.9000001"}},{"r":36,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"524638.9"}},{"r":36,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2707682032.9000001"}},{"r":36,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"477443.7"}},{"r":36,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"154601705.40000001"}},{"r":36,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"32604.9"}},{"r":36,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"22914624"}},{"r":36,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4773.8"}},{"r":36,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"131687081.40000001"}},{"r":36,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"27831"}},{"r":36,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6291371937.3000002"}},{"r":36,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"969477.8"}},{"r":36,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"3715376985.9000001"}},{"r":36,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"519865.1"}},{"r":36,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"2575994951.4000001"}},{"r":36,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"449612.7"}},{"r":37,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"华南","qp":1}},{"r":37,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11537868598.799999"}},{"r":37,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1836507.6"}},{"r":37,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6442924168.1000004"}},{"r":37,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"914431.9"}},{"r":37,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5094944430.6999998"}},{"r":37,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"922075.7"}},{"r":37,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"34995802.399999999"}},{"r":37,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7091.3"}},{"r":37,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":37,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":37,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"34995802.399999999"}},{"r":37,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"7091.3"}},{"r":37,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"11502872796.4"}},{"r":37,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1829416.4"}},{"r":37,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"6442924168.1000004"}},{"r":37,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"914431.9"}},{"r":37,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"5059948628.3000002"}},{"r":37,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"914984.4"}},{"r":38,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#A9D08E","fs":9,"fc":"#212D2A","ff":"Arial","vt":0,"tb":2,"v":"西北","qp":1}},{"r":38,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1317946827.2"}},{"r":38,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"244631"}},{"r":38,"c":3,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"491667152.89999998"}},{"r":38,"c":4,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"81256.5"}},{"r":38,"c":5,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"826279674.29999995"}},{"r":38,"c":6,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"163374.5"}},{"r":38,"c":7,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28354043.800000001"}},{"r":38,"c":8,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4559.2"}},{"r":38,"c":9,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":38,"c":10,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#323232","ff":"Arial","vt":0,"tb":2}},{"r":38,"c":11,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"28354043.800000001"}},{"r":38,"c":12,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"4559.2"}},{"r":38,"c":13,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"1289592783.4000001"}},{"r":38,"c":14,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"240071.8"}},{"r":38,"c":15,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"491667152.89999998"}},{"r":38,"c":16,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"81256.5"}},{"r":38,"c":17,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"797925630.5"}},{"r":38,"c":18,"v":{"ct":{"fa":"General"},"bg":"#FFFFFF","fs":9,"fc":"#302C2A","ff":"Arial","vt":0,"tb":2,"v":"158815.29999999999"}}],"calcChain":[]},{"name":"Sheet2","config":{"columnlen":{"3":100},"customWidth":{"3":1}},"index":"2","status":"1","order":"1","luckysheet_select_save":[{"row":[19,19],"column":[6,6],"sheetIndex":2}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":72,"defaultRowHeight":18,"celldata":[{"r":1,"c":3,"v":{"tb":1,"v":"2"}},{"r":1,"c":4,"v":{"tb":1,"v":"3"}},{"r":1,"c":5,"v":{"tb":1,"v":"4"}},{"r":1,"c":6,"v":{"tb":1,"v":"5"}},{"r":1,"c":7,"v":{"tb":1,"v":"6"}},{"r":1,"c":8,"v":{"tb":1,"v":"7"}},{"r":1,"c":9,"v":{"tb":1,"v":"8"}},{"r":1,"c":10,"v":{"tb":1,"v":"9"}},{"r":1,"c":11,"v":{"tb":1,"v":"10"}},{"r":1,"c":12,"v":{"tb":1,"v":"11"}},{"r":1,"c":13,"v":{"tb":1,"v":"12"}},{"r":1,"c":14,"v":{"tb":1,"v":"13"}},{"r":1,"c":15,"v":{"tb":1,"v":"14"}},{"r":1,"c":16,"v":{"tb":1,"v":"15"}},{"r":1,"c":17,"v":{"tb":1,"v":"16"}},{"r":1,"c":18,"v":{"tb":1,"v":"17"}},{"r":3,"c":2,"v":{"f":"=Sheet1!A1","tb":1,"v":"合计"}},{"r":3,"c":3,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"2121212"}},{"r":3,"c":4,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"11027033.300000001"}},{"r":3,"c":5,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"33685339116"}},{"r":3,"c":6,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"5060320.4000000004"}},{"r":3,"c":7,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"31551697540.5"}},{"r":3,"c":8,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"5966713"}},{"r":3,"c":9,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"4547347979.1000004"}},{"r":3,"c":10,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"881817.3"}},{"r":3,"c":11,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"232937258.30000001"}},{"r":3,"c":12,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"41419.4"}},{"r":3,"c":13,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"4314410720.8000002"}},{"r":3,"c":14,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"840397.9"}},{"r":3,"c":15,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"60689688677.300003"}},{"r":3,"c":16,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"10145216.1"}},{"r":3,"c":17,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"33452401857.700001"}},{"r":3,"c":18,"v":{"f":"=VLOOKUP($C4,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"5018901"}},{"r":4,"c":2,"v":{"f":"=Sheet1!A2","tb":1,"v":"区内公司"}},{"r":4,"c":3,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"19176729211.799999"}},{"r":4,"c":4,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"3309995.6"}},{"r":4,"c":5,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"10232441962.700001"}},{"r":4,"c":6,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"1601842.1"}},{"r":4,"c":7,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"8944287249.1000004"}},{"r":4,"c":8,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"1708153.5"}},{"r":4,"c":9,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"3741456937.3000002"}},{"r":4,"c":10,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"723406.4"}},{"r":4,"c":11,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"191935455.69999999"}},{"r":4,"c":12,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"32961.1"}},{"r":4,"c":13,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"3549521481.5999999"}},{"r":4,"c":14,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"690445.3"}},{"r":4,"c":15,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"15435272274.5"}},{"r":4,"c":16,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"2586589.2000000002"}},{"r":4,"c":17,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"10040506507.1"}},{"r":4,"c":18,"v":{"f":"=VLOOKUP($C5,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"1568881"}},{"r":5,"c":2,"v":{"f":"=Sheet1!A3","tb":1,"v":"北京"}},{"r":5,"c":3,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"1639327850.0999999"}},{"r":5,"c":4,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"232929.4"}},{"r":5,"c":5,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1639304942.0999999"}},{"r":5,"c":6,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"232926"}},{"r":5,"c":7,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"22908"}},{"r":5,"c":8,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"3.4"}},{"r":5,"c":9,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"10284238.1"}},{"r":5,"c":10,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"1602.9"}},{"r":5,"c":11,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"10261330.1"}},{"r":5,"c":12,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1599.5"}},{"r":5,"c":13,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"22908"}},{"r":5,"c":14,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"3.4"}},{"r":5,"c":15,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"1629043612"}},{"r":5,"c":16,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"231326.5"}},{"r":5,"c":17,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1629043612"}},{"r":5,"c":18,"v":{"f":"=VLOOKUP($C6,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"231326.5"}},{"r":6,"c":2,"v":{"f":"=Sheet1!A4","tb":1,"v":"天津"}},{"r":6,"c":3,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"197102644"}},{"r":6,"c":4,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"35879.800000000003"}},{"r":6,"c":5,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"101723824.09999999"}},{"r":6,"c":6,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"16908.5"}},{"r":6,"c":7,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"95378819.900000006"}},{"r":6,"c":8,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"18971.3"}},{"r":6,"c":9,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"34415232.600000001"}},{"r":6,"c":10,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"6882.2"}},{"r":6,"c":11,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"4512011.2"}},{"r":6,"c":12,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"812.5"}},{"r":6,"c":13,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"29903221.399999999"}},{"r":6,"c":14,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"6069.6"}},{"r":6,"c":15,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"162687411.40000001"}},{"r":6,"c":16,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"28997.599999999999"}},{"r":6,"c":17,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"97211812.900000006"}},{"r":6,"c":18,"v":{"f":"=VLOOKUP($C7,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"16096"}},{"r":7,"c":2,"v":{"f":"=Sheet1!A5","tb":1,"v":"河北"}},{"r":7,"c":3,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"375906003.19999999"}},{"r":7,"c":4,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"72168.800000000003"}},{"r":7,"c":5,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"110165771.5"}},{"r":7,"c":6,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"19157.8"}},{"r":7,"c":7,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"265740231.69999999"}},{"r":7,"c":8,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"53011.1"}},{"r":7,"c":9,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"170439887.19999999"}},{"r":7,"c":10,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"34131.199999999997"}},{"r":7,"c":11,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"3009197.5"}},{"r":7,"c":12,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"531.9"}},{"r":7,"c":13,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"167430689.69999999"}},{"r":7,"c":14,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"33599.4"}},{"r":7,"c":15,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"205466116"}},{"r":7,"c":16,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"38037.599999999999"}},{"r":7,"c":17,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"107156574"}},{"r":7,"c":18,"v":{"f":"=VLOOKUP($C8,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"18625.900000000001"}},{"r":8,"c":2,"v":{"f":"=Sheet1!A6","tb":1,"v":"山西"}},{"r":8,"c":3,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"399821780.5"}},{"r":8,"c":4,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"71645.600000000006"}},{"r":8,"c":5,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"141027648.09999999"}},{"r":8,"c":6,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"22877"}},{"r":8,"c":7,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"258794132.40000001"}},{"r":8,"c":8,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"48768.7"}},{"r":8,"c":9,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"161910575.90000001"}},{"r":8,"c":10,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"30756.7"}},{"r":8,"c":11,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"4719394.5"}},{"r":8,"c":12,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"834"}},{"r":8,"c":13,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"157191181.40000001"}},{"r":8,"c":14,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"29922.7"}},{"r":8,"c":15,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"237911204.59999999"}},{"r":8,"c":16,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"40888.9"}},{"r":8,"c":17,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"136308253.59999999"}},{"r":8,"c":18,"v":{"f":"=VLOOKUP($C9,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"22042.9"}},{"r":9,"c":2,"v":{"f":"=Sheet1!A7","tb":1,"v":"河南"}},{"r":9,"c":3,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"920677504.20000005"}},{"r":9,"c":4,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"167568.5"}},{"r":9,"c":5,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"289753107.89999998"}},{"r":9,"c":6,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"47977.599999999999"}},{"r":9,"c":7,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"630924396.29999995"}},{"r":9,"c":8,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"119590.9"}},{"r":9,"c":9,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"142879264.59999999"}},{"r":9,"c":10,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"26971.3"}},{"r":9,"c":11,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"10949355"}},{"r":9,"c":12,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1889"}},{"r":9,"c":13,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"131929909.59999999"}},{"r":9,"c":14,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"25082.3"}},{"r":9,"c":15,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"777798239.60000002"}},{"r":9,"c":16,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"140597.20000000001"}},{"r":9,"c":17,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"278803752.89999998"}},{"r":9,"c":18,"v":{"f":"=VLOOKUP($C10,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"46088.6"}},{"r":10,"c":2,"v":{"f":"=Sheet1!A8","tb":1,"v":"山东"}},{"r":10,"c":3,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"921338354"}},{"r":10,"c":4,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"174357.5"}},{"r":10,"c":5,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"379283246.69999999"}},{"r":10,"c":6,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"65057.2"}},{"r":10,"c":7,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"542055107.29999995"}},{"r":10,"c":8,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"109300.4"}},{"r":10,"c":9,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"312142178.30000001"}},{"r":10,"c":10,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"63198.5"}},{"r":10,"c":11,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"25815498.699999999"}},{"r":10,"c":12,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"4692.8999999999996"}},{"r":10,"c":13,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"286326679.60000002"}},{"r":10,"c":14,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"58505.7"}},{"r":10,"c":15,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"609196175.70000005"}},{"r":10,"c":16,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"111159"}},{"r":10,"c":17,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"353467748"}},{"r":10,"c":18,"v":{"f":"=VLOOKUP($C11,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"60364.3"}},{"r":11,"c":2,"v":{"f":"=Sheet1!A9","tb":1,"v":"上海"}},{"r":11,"c":3,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"700158371.79999995"}},{"r":11,"c":4,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"114934.7"}},{"r":11,"c":5,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"339869447.69999999"}},{"r":11,"c":6,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"47104.800000000003"}},{"r":11,"c":7,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"360288924.10000002"}},{"r":11,"c":8,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"67829.899999999994"}},{"r":11,"c":9,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"113310877.59999999"}},{"r":11,"c":10,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"22652.9"}},{"r":11,"c":11,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"8785937.0999999996"}},{"r":11,"c":12,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1447.7"}},{"r":11,"c":13,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"104524940.5"}},{"r":11,"c":14,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"21205.200000000001"}},{"r":11,"c":15,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"586847494.20000005"}},{"r":11,"c":16,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"92281.8"}},{"r":11,"c":17,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"331083510.60000002"}},{"r":11,"c":18,"v":{"f":"=VLOOKUP($C12,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"45657.1"}},{"r":12,"c":2,"v":{"f":"=Sheet1!A10","tb":1,"v":"江苏"}},{"r":12,"c":3,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"2328408620.5999999"}},{"r":12,"c":4,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"385231.7"}},{"r":12,"c":5,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1457308176.4000001"}},{"r":12,"c":6,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"218871.5"}},{"r":12,"c":7,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"871100444.20000005"}},{"r":12,"c":8,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"166360.20000000001"}},{"r":12,"c":9,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"321834979.60000002"}},{"r":12,"c":10,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"63399.7"}},{"r":12,"c":11,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"23638030"}},{"r":12,"c":12,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"4164.1000000000004"}},{"r":12,"c":13,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"298196949.60000002"}},{"r":12,"c":14,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"59235.6"}},{"r":12,"c":15,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"2006573641.0999999"}},{"r":12,"c":16,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"321832"}},{"r":12,"c":17,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1433670146.4000001"}},{"r":12,"c":18,"v":{"f":"=VLOOKUP($C13,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"214707.5"}},{"r":13,"c":2,"v":{"f":"=Sheet1!A11","tb":1,"v":"浙江"}},{"r":13,"c":3,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"3209097346.5999999"}},{"r":13,"c":4,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"555509.9"}},{"r":13,"c":5,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1770617611.3"}},{"r":13,"c":6,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"282921"}},{"r":13,"c":7,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"1438479735.3"}},{"r":13,"c":8,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"272588.90000000002"}},{"r":13,"c":9,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"547121572.20000005"}},{"r":13,"c":10,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"105286.6"}},{"r":13,"c":11,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"20516147.600000001"}},{"r":13,"c":12,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"3551.9"}},{"r":13,"c":13,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"526605424.60000002"}},{"r":13,"c":14,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"101734.7"}},{"r":13,"c":15,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"2661975774.4000001"}},{"r":13,"c":16,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"450223.3"}},{"r":13,"c":17,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1750101463.7"}},{"r":13,"c":18,"v":{"f":"=VLOOKUP($C14,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"279369.09999999998"}},{"r":14,"c":2,"v":{"f":"=Sheet1!A12","tb":1,"v":"福建"}},{"r":14,"c":3,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"821056177.29999995"}},{"r":14,"c":4,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"143190.79999999999"}},{"r":14,"c":5,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"481154195.89999998"}},{"r":14,"c":6,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"77969.899999999994"}},{"r":14,"c":7,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"339901981.39999998"}},{"r":14,"c":8,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"65220.800000000003"}},{"r":14,"c":9,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"114980444.2"}},{"r":14,"c":10,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"22484.6"}},{"r":14,"c":11,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"3744250"}},{"r":14,"c":12,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"654"}},{"r":14,"c":13,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"111236194.2"}},{"r":14,"c":14,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"21830.6"}},{"r":14,"c":15,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"706075733.10000002"}},{"r":14,"c":16,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"120706.1"}},{"r":14,"c":17,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"477409945.89999998"}},{"r":14,"c":18,"v":{"f":"=VLOOKUP($C15,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"77315.899999999994"}},{"r":15,"c":2,"v":{"f":"=Sheet1!A13","tb":1,"v":"安徽"}},{"r":15,"c":3,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"897439716.89999998"}},{"r":15,"c":4,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"143880.6"}},{"r":15,"c":5,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"479411987.19999999"}},{"r":15,"c":6,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"68040.399999999994"}},{"r":15,"c":7,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"418027729.69999999"}},{"r":15,"c":8,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"75840.2"}},{"r":15,"c":9,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"175178199.40000001"}},{"r":15,"c":10,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"33304.9"}},{"r":15,"c":11,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"11227370"}},{"r":15,"c":12,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1955"}},{"r":15,"c":13,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"163950829.40000001"}},{"r":15,"c":14,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"31349.9"}},{"r":15,"c":15,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"722261517.5"}},{"r":15,"c":16,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"110575.6"}},{"r":15,"c":17,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"468184617.19999999"}},{"r":15,"c":18,"v":{"f":"=VLOOKUP($C16,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"66085.399999999994"}},{"r":16,"c":2,"v":{"f":"=Sheet1!A14","tb":1,"v":"江西"}},{"r":16,"c":3,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"424480898.10000002"}},{"r":16,"c":4,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"77887"}},{"r":16,"c":5,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"104105580.8"}},{"r":16,"c":6,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"17673.099999999999"}},{"r":16,"c":7,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"320375317.30000001"}},{"r":16,"c":8,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"60213.8"}},{"r":16,"c":9,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"203787204"}},{"r":16,"c":10,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"38057.4"}},{"r":16,"c":11,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"4484151.0999999996"}},{"r":16,"c":12,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"768.4"}},{"r":16,"c":13,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"199303052.90000001"}},{"r":16,"c":14,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"37289"}},{"r":16,"c":15,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"220693694.09999999"}},{"r":16,"c":16,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"39829.599999999999"}},{"r":16,"c":17,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"99621429.700000003"}},{"r":16,"c":18,"v":{"f":"=VLOOKUP($C17,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"16904.8"}},{"r":17,"c":2,"v":{"f":"=Sheet1!A15","tb":1,"v":"湖北"}},{"r":17,"c":3,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"400208110.19999999"}},{"r":17,"c":4,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"69090.2"}},{"r":17,"c":5,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"183618936.69999999"}},{"r":17,"c":6,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"28662.1"}},{"r":17,"c":7,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"216589173.40000001"}},{"r":17,"c":8,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"40428.1"}},{"r":17,"c":9,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"101799945.8"}},{"r":17,"c":10,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"18829.3"}},{"r":17,"c":11,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"8498576.9000000004"}},{"r":17,"c":12,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1297"}},{"r":17,"c":13,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"93301368.900000006"}},{"r":17,"c":14,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"17532.3"}},{"r":17,"c":15,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"298408164.39999998"}},{"r":17,"c":16,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"50260.800000000003"}},{"r":17,"c":17,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"175120359.80000001"}},{"r":17,"c":18,"v":{"f":"=VLOOKUP($C18,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"27365.1"}},{"r":18,"c":2,"v":{"f":"=Sheet1!A16","tb":1,"v":"湖南"}},{"r":18,"c":3,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"894856651.70000005"}},{"r":18,"c":4,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"158871.6"}},{"r":18,"c":5,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"526952555"}},{"r":18,"c":6,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"88878.1"}},{"r":18,"c":7,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"367904096.69999999"}},{"r":18,"c":8,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"69993.5"}},{"r":18,"c":9,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"151284562.30000001"}},{"r":18,"c":10,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"28575.3"}},{"r":18,"c":11,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"1746400"}},{"r":18,"c":12,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"300"}},{"r":18,"c":13,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"149538162.30000001"}},{"r":18,"c":14,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"28275.3"}},{"r":18,"c":15,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"743572089.39999998"}},{"r":18,"c":16,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"130296.2"}},{"r":18,"c":17,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"525206155"}},{"r":18,"c":18,"v":{"f":"=VLOOKUP($C19,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"88578.1"}},{"r":19,"c":2,"v":{"f":"=Sheet1!A17","tb":1,"v":"广东"}},{"r":19,"c":3,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"2094063051.3"}},{"r":19,"c":4,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"382884.5"}},{"r":19,"c":5,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1134410441"}},{"r":19,"c":6,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"191533.7"}},{"r":19,"c":7,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"959652610.39999998"}},{"r":19,"c":8,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"191350.9"}},{"r":19,"c":9,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"353601728.39999998"}},{"r":19,"c":10,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"70785.600000000006"}},{"r":19,"c":11,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"18461401.899999999"}},{"r":19,"c":12,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"3207.8"}},{"r":19,"c":13,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"335140326.5"}},{"r":19,"c":14,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"67577.7"}},{"r":19,"c":15,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"1740461323"}},{"r":19,"c":16,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"312099"}},{"r":19,"c":17,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1115949039.0999999"}},{"r":19,"c":18,"v":{"f":"=VLOOKUP($C20,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"188325.8"}},{"r":20,"c":2,"v":{"f":"=Sheet1!A18","tb":1,"v":"广西"}},{"r":20,"c":3,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"881928162.60000002"}},{"r":20,"c":4,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"153065.29999999999"}},{"r":20,"c":5,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"392264700.60000002"}},{"r":20,"c":6,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"60361.4"}},{"r":20,"c":7,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"489663462"}},{"r":20,"c":8,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"92704"}},{"r":20,"c":9,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"319724661.5"}},{"r":20,"c":10,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"61366"}},{"r":20,"c":11,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"15377402.6"}},{"r":20,"c":12,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"2580.1"}},{"r":20,"c":13,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"304347258.89999998"}},{"r":20,"c":14,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"58785.9"}},{"r":20,"c":15,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"562203501.10000002"}},{"r":20,"c":16,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"91699.3"}},{"r":20,"c":17,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"376887298"}},{"r":20,"c":18,"v":{"f":"=VLOOKUP($C21,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"57781.3"}},{"r":21,"c":2,"v":{"f":"=Sheet1!A19","tb":1,"v":"贵州"}},{"r":21,"c":3,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"761419269.60000002"}},{"r":21,"c":4,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"135602.79999999999"}},{"r":21,"c":5,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"356599638.19999999"}},{"r":21,"c":6,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"59521.5"}},{"r":21,"c":7,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"404819631.39999998"}},{"r":21,"c":8,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"76081.3"}},{"r":21,"c":9,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"169856579.59999999"}},{"r":21,"c":10,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"31752.799999999999"}},{"r":21,"c":11,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"5298353.3"}},{"r":21,"c":12,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"900.4"}},{"r":21,"c":13,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"164558226.30000001"}},{"r":21,"c":14,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"30852.5"}},{"r":21,"c":15,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"591562690"}},{"r":21,"c":16,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"103849.9"}},{"r":21,"c":17,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"351301284.89999998"}},{"r":21,"c":18,"v":{"f":"=VLOOKUP($C22,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"58621.1"}},{"r":22,"c":2,"v":{"f":"=Sheet1!A20","tb":1,"v":"云南"}},{"r":22,"c":3,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"1069523219.5"}},{"r":22,"c":4,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"195511.5"}},{"r":22,"c":5,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"229315506.5"}},{"r":22,"c":6,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"38869"}},{"r":22,"c":7,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"840207713"}},{"r":22,"c":8,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"156642.5"}},{"r":22,"c":9,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"307813804.19999999"}},{"r":22,"c":10,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"57696"}},{"r":22,"c":11,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"8071280"}},{"r":22,"c":12,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1366.2"}},{"r":22,"c":13,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"299742524.19999999"}},{"r":22,"c":14,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"56329.8"}},{"r":22,"c":15,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"761709415.29999995"}},{"r":22,"c":16,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"137815.6"}},{"r":22,"c":17,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"221244226.5"}},{"r":22,"c":18,"v":{"f":"=VLOOKUP($C23,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"37502.800000000003"}},{"r":23,"c":2,"v":{"f":"=Sheet1!A21","tb":1,"v":"海南"}},{"r":23,"c":3,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"239915479.69999999"}},{"r":23,"c":4,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"39785.5"}},{"r":23,"c":5,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"115554645.09999999"}},{"r":23,"c":6,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"16531.7"}},{"r":23,"c":7,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"124360834.59999999"}},{"r":23,"c":8,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"23253.9"}},{"r":23,"c":9,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"29091002.100000001"}},{"r":23,"c":10,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"5672.4"}},{"r":23,"c":11,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"2819368.3"}},{"r":23,"c":12,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"408.9"}},{"r":23,"c":13,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"26271633.800000001"}},{"r":23,"c":14,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"5263.5"}},{"r":23,"c":15,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"210824477.69999999"}},{"r":23,"c":16,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"34113.1"}},{"r":23,"c":17,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"112735276.90000001"}},{"r":23,"c":18,"v":{"f":"=VLOOKUP($C24,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"16122.8"}},{"r":24,"c":2,"v":{"f":"=Sheet1!A22","tb":1,"v":"区外省市"}},{"r":24,"c":3,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"10035855546"}},{"r":24,"c":4,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1964509.7"}},{"r":24,"c":5,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"2197155097.3000002"}},{"r":24,"c":6,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"390293.7"}},{"r":24,"c":7,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"7838700448.6999998"}},{"r":24,"c":8,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"1574216"}},{"r":24,"c":9,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"434791957.19999999"}},{"r":24,"c":10,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"82580"}},{"r":24,"c":11,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"9754767.6999999993"}},{"r":24,"c":12,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"1684.4"}},{"r":24,"c":13,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"425037189.5"}},{"r":24,"c":14,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"80895.600000000006"}},{"r":24,"c":15,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"9601063588.7999992"}},{"r":24,"c":16,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"1881929.7"}},{"r":24,"c":17,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"2187400329.5999999"}},{"r":24,"c":18,"v":{"f":"=VLOOKUP($C25,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"388609.3"}},{"r":25,"c":2,"v":{"f":"=Sheet1!A23","tb":1,"v":"黑龙江"}},{"r":25,"c":3,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"129541171.09999999"}},{"r":25,"c":4,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"24391.3"}},{"r":25,"c":5,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"62821830.299999997"}},{"r":25,"c":6,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"11458.3"}},{"r":25,"c":7,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"66719340.799999997"}},{"r":25,"c":8,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"12933"}},{"r":25,"c":9,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"351794.8"}},{"r":25,"c":10,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"68.400000000000006"}},{"r":25,"c":11,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":25,"c":12,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":25,"c":13,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"351794.8"}},{"r":25,"c":14,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"68.400000000000006"}},{"r":25,"c":15,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"129189376.3"}},{"r":25,"c":16,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"24322.9"}},{"r":25,"c":17,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"62821830.299999997"}},{"r":25,"c":18,"v":{"f":"=VLOOKUP($C26,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"11458.3"}},{"r":26,"c":2,"v":{"f":"=Sheet1!A24","tb":1,"v":"吉林"}},{"r":26,"c":3,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"78698824.599999994"}},{"r":26,"c":4,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"15613.4"}},{"r":26,"c":5,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"32110729"}},{"r":26,"c":6,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"5913"}},{"r":26,"c":7,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"46588095.600000001"}},{"r":26,"c":8,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"9700.4"}},{"r":26,"c":9,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"6612155.5"}},{"r":26,"c":10,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"1307.9000000000001"}},{"r":26,"c":11,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"45864"}},{"r":26,"c":12,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"6"}},{"r":26,"c":13,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"6566291.5"}},{"r":26,"c":14,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"1301.9000000000001"}},{"r":26,"c":15,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"72086669.099999994"}},{"r":26,"c":16,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"14305.6"}},{"r":26,"c":17,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"32064865"}},{"r":26,"c":18,"v":{"f":"=VLOOKUP($C27,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"5907"}},{"r":27,"c":2,"v":{"f":"=Sheet1!A25","tb":1,"v":"辽宁"}},{"r":27,"c":3,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"7733295016.6000004"}},{"r":27,"c":4,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1547329.3"}},{"r":27,"c":5,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1522587629.4000001"}},{"r":27,"c":6,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"278027.5"}},{"r":27,"c":7,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"6210707387.1000004"}},{"r":27,"c":8,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"1269301.8999999999"}},{"r":27,"c":9,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"60966225.399999999"}},{"r":27,"c":10,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"12480.2"}},{"r":27,"c":11,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"884918"}},{"r":27,"c":12,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"144"}},{"r":27,"c":13,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"60081307.399999999"}},{"r":27,"c":14,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"12336.2"}},{"r":27,"c":15,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"7672328791.1999998"}},{"r":27,"c":16,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"1534849.1"}},{"r":27,"c":17,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1521702711.4000001"}},{"r":27,"c":18,"v":{"f":"=VLOOKUP($C28,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"277883.5"}},{"r":28,"c":2,"v":{"f":"=Sheet1!A26","tb":1,"v":"陕西"}},{"r":28,"c":3,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"216046916.09999999"}},{"r":28,"c":4,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"42153.7"}},{"r":28,"c":5,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"65047944"}},{"r":28,"c":6,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"11657.8"}},{"r":28,"c":7,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"150998972.09999999"}},{"r":28,"c":8,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"30496"}},{"r":28,"c":9,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"35712772.200000003"}},{"r":28,"c":10,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"6986"}},{"r":28,"c":11,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"4241540.8"}},{"r":28,"c":12,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"756.3"}},{"r":28,"c":13,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"31471231.399999999"}},{"r":28,"c":14,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"6229.7"}},{"r":28,"c":15,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"180334143.90000001"}},{"r":28,"c":16,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"35167.699999999997"}},{"r":28,"c":17,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"60806403.200000003"}},{"r":28,"c":18,"v":{"f":"=VLOOKUP($C29,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"10901.5"}},{"r":29,"c":2,"v":{"f":"=Sheet1!A27","tb":1,"v":"新疆"}},{"r":29,"c":3,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"834583660.60000002"}},{"r":29,"c":4,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"144791.4"}},{"r":29,"c":5,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"184835666.80000001"}},{"r":29,"c":6,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"27384.1"}},{"r":29,"c":7,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"649747993.89999998"}},{"r":29,"c":8,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"117407.2"}},{"r":29,"c":9,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"73977926"}},{"r":29,"c":10,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"13424.5"}},{"r":29,"c":11,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"647113.80000000005"}},{"r":29,"c":12,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"93"}},{"r":29,"c":13,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"73330812.099999994"}},{"r":29,"c":14,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"13331.5"}},{"r":29,"c":15,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"760605734.60000002"}},{"r":29,"c":16,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"131366.9"}},{"r":29,"c":17,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"184188552.90000001"}},{"r":29,"c":18,"v":{"f":"=VLOOKUP($C30,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"27291.200000000001"}},{"r":30,"c":2,"v":{"f":"=Sheet1!A28","tb":1,"v":"内蒙古"}},{"r":30,"c":3,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"145212039.59999999"}},{"r":30,"c":4,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"27917.599999999999"}},{"r":30,"c":5,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"39988602.899999999"}},{"r":30,"c":6,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"7276.2"}},{"r":30,"c":7,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"105223436.7"}},{"r":30,"c":8,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"20641.400000000001"}},{"r":30,"c":9,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"67942427.200000003"}},{"r":30,"c":10,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"13237.9"}},{"r":30,"c":11,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"100262.9"}},{"r":30,"c":12,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"14.7"}},{"r":30,"c":13,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"67842164.299999997"}},{"r":30,"c":14,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"13223.2"}},{"r":30,"c":15,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"77269612.400000006"}},{"r":30,"c":16,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"14679.7"}},{"r":30,"c":17,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"39888340"}},{"r":30,"c":18,"v":{"f":"=VLOOKUP($C31,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"7261.5"}},{"r":31,"c":2,"v":{"f":"=Sheet1!A29","tb":1,"v":"青海"}},{"r":31,"c":3,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"21566200.199999999"}},{"r":31,"c":4,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"3999.8"}},{"r":31,"c":5,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"1237480"}},{"r":31,"c":6,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"201"}},{"r":31,"c":7,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"20328720.199999999"}},{"r":31,"c":8,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"3798.8"}},{"r":31,"c":9,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"8181122.2999999998"}},{"r":31,"c":10,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"1522.1"}},{"r":31,"c":11,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"127500"}},{"r":31,"c":12,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"21"}},{"r":31,"c":13,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"8053622.2999999998"}},{"r":31,"c":14,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"1501.1"}},{"r":31,"c":15,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"13385077.9"}},{"r":31,"c":16,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"2477.6999999999998"}},{"r":31,"c":17,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"1109980"}},{"r":31,"c":18,"v":{"f":"=VLOOKUP($C32,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"180"}},{"r":32,"c":2,"v":{"f":"=Sheet1!A30","tb":1,"v":"甘肃"}},{"r":32,"c":3,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"32689330.300000001"}},{"r":32,"c":4,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"5767.2"}},{"r":32,"c":5,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"5726954.4000000004"}},{"r":32,"c":6,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"831.6"}},{"r":32,"c":7,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"26962375.899999999"}},{"r":32,"c":8,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"4935.7"}},{"r":32,"c":9,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"12420033.6"}},{"r":32,"c":10,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"2265.6999999999998"}},{"r":32,"c":11,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"193500"}},{"r":32,"c":12,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"30"}},{"r":32,"c":13,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"12226533.6"}},{"r":32,"c":14,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"2235.6999999999998"}},{"r":32,"c":15,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"20269296.699999999"}},{"r":32,"c":16,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"3501.5"}},{"r":32,"c":17,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"5533454.4000000004"}},{"r":32,"c":18,"v":{"f":"=VLOOKUP($C33,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"801.6"}},{"r":33,"c":2,"v":{"f":"=Sheet1!A31","tb":1,"v":"四川"}},{"r":33,"c":3,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"342838681.19999999"}},{"r":33,"c":4,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"62286.2"}},{"r":33,"c":5,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"82197971.099999994"}},{"r":33,"c":6,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"13580.9"}},{"r":33,"c":7,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"260640710.19999999"}},{"r":33,"c":8,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"48705.2"}},{"r":33,"c":9,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"91659839.200000003"}},{"r":33,"c":10,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"16902.599999999999"}},{"r":33,"c":11,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":33,"c":12,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":33,"c":13,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"91659839.200000003"}},{"r":33,"c":14,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"16902.599999999999"}},{"r":33,"c":15,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"251178842.09999999"}},{"r":33,"c":16,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"45383.6"}},{"r":33,"c":17,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"82197971.099999994"}},{"r":33,"c":18,"v":{"f":"=VLOOKUP($C34,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"13580.9"}},{"r":34,"c":2,"v":{"f":"=Sheet1!A32","tb":1,"v":"重庆"}},{"r":34,"c":3,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"484643083.69999999"}},{"r":34,"c":4,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"87310"}},{"r":34,"c":5,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"196324840.40000001"}},{"r":34,"c":6,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"33260.699999999997"}},{"r":34,"c":7,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"288318243.30000001"}},{"r":34,"c":8,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"54049.3"}},{"r":34,"c":9,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"75011847.299999997"}},{"r":34,"c":10,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"14061.5"}},{"r":34,"c":11,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"3514068.1"}},{"r":34,"c":12,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"619.5"}},{"r":34,"c":13,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"71497779.200000003"}},{"r":34,"c":14,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"13442"}},{"r":34,"c":15,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"409631236.39999998"}},{"r":34,"c":16,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"73248.5"}},{"r":34,"c":17,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"192810772.40000001"}},{"r":34,"c":18,"v":{"f":"=VLOOKUP($C35,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"32641.200000000001"}},{"r":35,"c":2,"v":{"f":"=Sheet1!A33","tb":1,"v":"西藏"}},{"r":35,"c":3,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"16740621.9"}},{"r":35,"c":4,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"2949.8"}},{"r":35,"c":5,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"4275449"}},{"r":35,"c":6,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"702.6"}},{"r":35,"c":7,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"12465172.9"}},{"r":35,"c":8,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"2247.1999999999998"}},{"r":35,"c":9,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"1955813.7"}},{"r":35,"c":10,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"323.3"}},{"r":35,"c":11,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":35,"c":12,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":35,"c":13,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"1955813.7"}},{"r":35,"c":14,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"323.3"}},{"r":35,"c":15,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"14784808.199999999"}},{"r":35,"c":16,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"2626.5"}},{"r":35,"c":17,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"4275449"}},{"r":35,"c":18,"v":{"f":"=VLOOKUP($C36,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"702.6"}},{"r":36,"c":2,"v":{"f":"=Sheet1!A34","tb":1,"v":"大区小计"}},{"r":36,"c":3,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"36024451898.699997"}},{"r":36,"c":4,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"5752528"}},{"r":36,"c":5,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"21255742056"}},{"r":36,"c":6,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"3068184.5"}},{"r":36,"c":7,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"14768709842.700001"}},{"r":36,"c":8,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"2684343.5"}},{"r":36,"c":9,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"371099084.69999999"}},{"r":36,"c":10,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"75830.899999999994"}},{"r":36,"c":11,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"31247035"}},{"r":36,"c":12,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"6773.8"}},{"r":36,"c":13,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"339852049.69999999"}},{"r":36,"c":14,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"69057.100000000006"}},{"r":36,"c":15,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"35653352814"}},{"r":36,"c":16,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"5676697.0999999996"}},{"r":36,"c":17,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"21224495021"}},{"r":36,"c":18,"v":{"f":"=VLOOKUP($C37,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"3061410.7"}},{"r":37,"c":2,"v":{"f":"=Sheet1!A35","tb":1,"v":"华北"}},{"r":37,"c":3,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"8979562707.2999992"}},{"r":37,"c":4,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1430431.3"}},{"r":37,"c":5,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"5769830804.1000004"}},{"r":37,"c":6,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"851308"}},{"r":37,"c":7,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"3209731903.1999998"}},{"r":37,"c":8,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"579123.30000000005"}},{"r":37,"c":9,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"80191139.5"}},{"r":37,"c":10,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"16249.4"}},{"r":37,"c":11,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":37,"c":12,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":37,"c":13,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"80191139.5"}},{"r":37,"c":14,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"16249.4"}},{"r":37,"c":15,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"8899371567.8999996"}},{"r":37,"c":16,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"1414181.9"}},{"r":37,"c":17,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"5769830804.1000004"}},{"r":37,"c":18,"v":{"f":"=VLOOKUP($C38,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"851308"}},{"r":38,"c":2,"v":{"f":"=Sheet1!A36","tb":1,"v":"华东"}},{"r":38,"c":3,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"7743100122.6000004"}},{"r":38,"c":4,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1238875.3999999999"}},{"r":38,"c":5,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"4813028321"}},{"r":38,"c":6,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"696549.2"}},{"r":38,"c":7,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"2930071801.5999999"}},{"r":38,"c":8,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"542326.19999999995"}},{"r":38,"c":9,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"72956393.599999994"}},{"r":38,"c":10,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"15326.1"}},{"r":38,"c":11,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"8332411"}},{"r":38,"c":12,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"2000"}},{"r":38,"c":13,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"64623982.600000001"}},{"r":38,"c":14,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"13326.2"}},{"r":38,"c":15,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"7670143729"}},{"r":38,"c":16,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"1223549.3"}},{"r":38,"c":17,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"4804695910"}},{"r":38,"c":18,"v":{"f":"=VLOOKUP($C39,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"694549.2"}},{"r":39,"c":2,"v":{"f":"=Sheet1!A37","tb":1,"v":"华中"}},{"r":39,"c":3,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"6445973642.6999998"}},{"r":39,"c":4,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1002082.6"}},{"r":39,"c":5,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"3738291609.9000001"}},{"r":39,"c":6,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"524638.9"}},{"r":39,"c":7,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"2707682032.9000001"}},{"r":39,"c":8,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"477443.7"}},{"r":39,"c":9,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"154601705.40000001"}},{"r":39,"c":10,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"32604.9"}},{"r":39,"c":11,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"22914624"}},{"r":39,"c":12,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"4773.8"}},{"r":39,"c":13,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"131687081.40000001"}},{"r":39,"c":14,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"27831"}},{"r":39,"c":15,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"6291371937.3000002"}},{"r":39,"c":16,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"969477.8"}},{"r":39,"c":17,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"3715376985.9000001"}},{"r":39,"c":18,"v":{"f":"=VLOOKUP($C40,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"519865.1"}},{"r":40,"c":2,"v":{"f":"=Sheet1!A38","tb":1,"v":"华南"}},{"r":40,"c":3,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"11537868598.799999"}},{"r":40,"c":4,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"1836507.6"}},{"r":40,"c":5,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"6442924168.1000004"}},{"r":40,"c":6,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"914431.9"}},{"r":40,"c":7,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"5094944430.6999998"}},{"r":40,"c":8,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"922075.7"}},{"r":40,"c":9,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"34995802.399999999"}},{"r":40,"c":10,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"7091.3"}},{"r":40,"c":11,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":40,"c":12,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":40,"c":13,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"34995802.399999999"}},{"r":40,"c":14,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"7091.3"}},{"r":40,"c":15,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"11502872796.4"}},{"r":40,"c":16,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"1829416.4"}},{"r":40,"c":17,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"6442924168.1000004"}},{"r":40,"c":18,"v":{"f":"=VLOOKUP($C41,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"914431.9"}},{"r":41,"c":2,"v":{"f":"=Sheet1!A39","tb":1,"v":"西北"}},{"r":41,"c":3,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!D$2,FALSE())","tb":1,"v":"1317946827.2"}},{"r":41,"c":4,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!E$2,FALSE())","tb":1,"v":"244631"}},{"r":41,"c":5,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!F$2,FALSE())","tb":1,"v":"491667152.89999998"}},{"r":41,"c":6,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!G$2,FALSE())","tb":1,"v":"81256.5"}},{"r":41,"c":7,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!H$2,FALSE())","tb":1,"v":"826279674.29999995"}},{"r":41,"c":8,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!I$2,FALSE())","tb":1,"v":"163374.5"}},{"r":41,"c":9,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!J$2,FALSE())","tb":1,"v":"28354043.800000001"}},{"r":41,"c":10,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!K$2,FALSE())","tb":1,"v":"4559.2"}},{"r":41,"c":11,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!L$2,FALSE())","tb":1,"v":"0"}},{"r":41,"c":12,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!M$2,FALSE())","tb":1,"v":"0"}},{"r":41,"c":13,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!N$2,FALSE())","tb":1,"v":"28354043.800000001"}},{"r":41,"c":14,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!O$2,FALSE())","tb":1,"v":"4559.2"}},{"r":41,"c":15,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!P$2,FALSE())","tb":1,"v":"1289592783.4000001"}},{"r":41,"c":16,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!Q$2,FALSE())","tb":1,"v":"240071.8"}},{"r":41,"c":17,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!R$2,FALSE())","tb":1,"v":"491667152.89999998"}},{"r":41,"c":18,"v":{"f":"=VLOOKUP($C42,Sheet1!$A$1:$S$39,Sheet2!S$2,FALSE())","tb":1,"v":"81256.5"}}],"calcChain":[{"r":41,"c":2,"index":"2"},{"r":41,"c":3,"index":"2"},{"r":4,"c":2,"index":"2"},{"r":4,"c":3,"index":"2"},{"r":5,"c":2,"index":"2"},{"r":5,"c":3,"index":"2"},{"r":6,"c":2,"index":"2"},{"r":6,"c":3,"index":"2"},{"r":7,"c":2,"index":"2"},{"r":7,"c":3,"index":"2"},{"r":8,"c":2,"index":"2"},{"r":8,"c":3,"index":"2"},{"r":9,"c":2,"index":"2"},{"r":9,"c":3,"index":"2"},{"r":10,"c":2,"index":"2"},{"r":10,"c":3,"index":"2"},{"r":11,"c":2,"index":"2"},{"r":11,"c":3,"index":"2"},{"r":12,"c":2,"index":"2"},{"r":12,"c":3,"index":"2"},{"r":13,"c":2,"index":"2"},{"r":13,"c":3,"index":"2"},{"r":14,"c":2,"index":"2"},{"r":14,"c":3,"index":"2"},{"r":15,"c":2,"index":"2"},{"r":15,"c":3,"index":"2"},{"r":16,"c":2,"index":"2"},{"r":16,"c":3,"index":"2"},{"r":17,"c":2,"index":"2"},{"r":17,"c":3,"index":"2"},{"r":18,"c":2,"index":"2"},{"r":18,"c":3,"index":"2"},{"r":19,"c":2,"index":"2"},{"r":19,"c":3,"index":"2"},{"r":20,"c":2,"index":"2"},{"r":20,"c":3,"index":"2"},{"r":21,"c":2,"index":"2"},{"r":21,"c":3,"index":"2"},{"r":22,"c":2,"index":"2"},{"r":22,"c":3,"index":"2"},{"r":23,"c":2,"index":"2"},{"r":23,"c":3,"index":"2"},{"r":24,"c":2,"index":"2"},{"r":24,"c":3,"index":"2"},{"r":25,"c":2,"index":"2"},{"r":25,"c":3,"index":"2"},{"r":26,"c":2,"index":"2"},{"r":26,"c":3,"index":"2"},{"r":27,"c":2,"index":"2"},{"r":27,"c":3,"index":"2"},{"r":28,"c":2,"index":"2"},{"r":28,"c":3,"index":"2"},{"r":29,"c":2,"index":"2"},{"r":29,"c":3,"index":"2"},{"r":30,"c":2,"index":"2"},{"r":30,"c":3,"index":"2"},{"r":31,"c":2,"index":"2"},{"r":31,"c":3,"index":"2"},{"r":32,"c":2,"index":"2"},{"r":32,"c":3,"index":"2"},{"r":33,"c":2,"index":"2"},{"r":33,"c":3,"index":"2"},{"r":34,"c":2,"index":"2"},{"r":34,"c":3,"index":"2"},{"r":35,"c":2,"index":"2"},{"r":35,"c":3,"index":"2"},{"r":36,"c":2,"index":"2"},{"r":36,"c":3,"index":"2"},{"r":37,"c":2,"index":"2"},{"r":37,"c":3,"index":"2"},{"r":38,"c":2,"index":"2"},{"r":38,"c":3,"index":"2"},{"r":39,"c":2,"index":"2"},{"r":39,"c":3,"index":"2"},{"r":40,"c":2,"index":"2"},{"r":40,"c":3,"index":"2"},{"r":3,"c":2,"index":"2"},{"r":3,"c":4,"index":"2"},{"r":3,"c":3,"index":"2"},{"r":3,"c":11,"index":"2"},{"r":40,"c":18,"index":"2"},{"r":40,"c":10,"index":"2"},{"r":39,"c":18,"index":"2"},{"r":39,"c":10,"index":"2"},{"r":38,"c":18,"index":"2"},{"r":38,"c":10,"index":"2"},{"r":37,"c":18,"index":"2"},{"r":37,"c":10,"index":"2"},{"r":36,"c":18,"index":"2"},{"r":36,"c":10,"index":"2"},{"r":35,"c":18,"index":"2"},{"r":35,"c":10,"index":"2"},{"r":34,"c":18,"index":"2"},{"r":34,"c":10,"index":"2"},{"r":33,"c":18,"index":"2"},{"r":33,"c":10,"index":"2"},{"r":32,"c":18,"index":"2"},{"r":32,"c":10,"index":"2"},{"r":31,"c":18,"index":"2"},{"r":31,"c":10,"index":"2"},{"r":30,"c":18,"index":"2"},{"r":30,"c":10,"index":"2"},{"r":29,"c":18,"index":"2"},{"r":29,"c":10,"index":"2"},{"r":28,"c":18,"index":"2"},{"r":28,"c":10,"index":"2"},{"r":27,"c":18,"index":"2"},{"r":27,"c":10,"index":"2"},{"r":26,"c":18,"index":"2"},{"r":26,"c":10,"index":"2"},{"r":25,"c":18,"index":"2"},{"r":25,"c":10,"index":"2"},{"r":24,"c":18,"index":"2"},{"r":24,"c":10,"index":"2"},{"r":23,"c":18,"index":"2"},{"r":23,"c":10,"index":"2"},{"r":22,"c":18,"index":"2"},{"r":22,"c":10,"index":"2"},{"r":21,"c":18,"index":"2"},{"r":21,"c":10,"index":"2"},{"r":20,"c":18,"index":"2"},{"r":20,"c":10,"index":"2"},{"r":19,"c":18,"index":"2"},{"r":19,"c":10,"index":"2"},{"r":18,"c":18,"index":"2"},{"r":18,"c":10,"index":"2"},{"r":17,"c":18,"index":"2"},{"r":17,"c":10,"index":"2"},{"r":16,"c":18,"index":"2"},{"r":16,"c":10,"index":"2"},{"r":15,"c":18,"index":"2"},{"r":15,"c":10,"index":"2"},{"r":14,"c":18,"index":"2"},{"r":14,"c":10,"index":"2"},{"r":13,"c":18,"index":"2"},{"r":13,"c":10,"index":"2"},{"r":12,"c":18,"index":"2"},{"r":12,"c":10,"index":"2"},{"r":11,"c":18,"index":"2"},{"r":11,"c":10,"index":"2"},{"r":10,"c":18,"index":"2"},{"r":10,"c":10,"index":"2"},{"r":9,"c":18,"index":"2"},{"r":9,"c":10,"index":"2"},{"r":8,"c":18,"index":"2"},{"r":8,"c":10,"index":"2"},{"r":7,"c":18,"index":"2"},{"r":7,"c":10,"index":"2"},{"r":6,"c":18,"index":"2"},{"r":6,"c":10,"index":"2"},{"r":5,"c":18,"index":"2"},{"r":5,"c":10,"index":"2"},{"r":4,"c":18,"index":"2"},{"r":4,"c":10,"index":"2"},{"r":41,"c":18,"index":"2"},{"r":41,"c":10,"index":"2"},{"r":3,"c":18,"index":"2"},{"r":3,"c":10,"index":"2"},{"r":40,"c":17,"index":"2"},{"r":40,"c":9,"index":"2"},{"r":39,"c":17,"index":"2"},{"r":39,"c":9,"index":"2"},{"r":38,"c":17,"index":"2"},{"r":38,"c":9,"index":"2"},{"r":37,"c":17,"index":"2"},{"r":37,"c":9,"index":"2"},{"r":36,"c":17,"index":"2"},{"r":36,"c":9,"index":"2"},{"r":35,"c":17,"index":"2"},{"r":35,"c":9,"index":"2"},{"r":34,"c":17,"index":"2"},{"r":34,"c":9,"index":"2"},{"r":33,"c":17,"index":"2"},{"r":33,"c":9,"index":"2"},{"r":32,"c":17,"index":"2"},{"r":32,"c":9,"index":"2"},{"r":31,"c":17,"index":"2"},{"r":31,"c":9,"index":"2"},{"r":30,"c":17,"index":"2"},{"r":30,"c":9,"index":"2"},{"r":29,"c":17,"index":"2"},{"r":29,"c":9,"index":"2"},{"r":28,"c":17,"index":"2"},{"r":28,"c":9,"index":"2"},{"r":27,"c":17,"index":"2"},{"r":27,"c":9,"index":"2"},{"r":26,"c":17,"index":"2"},{"r":26,"c":9,"index":"2"},{"r":25,"c":17,"index":"2"},{"r":25,"c":9,"index":"2"},{"r":24,"c":17,"index":"2"},{"r":24,"c":9,"index":"2"},{"r":23,"c":17,"index":"2"},{"r":23,"c":9,"index":"2"},{"r":22,"c":17,"index":"2"},{"r":22,"c":9,"index":"2"},{"r":21,"c":17,"index":"2"},{"r":21,"c":9,"index":"2"},{"r":20,"c":17,"index":"2"},{"r":20,"c":9,"index":"2"},{"r":19,"c":17,"index":"2"},{"r":19,"c":9,"index":"2"},{"r":18,"c":17,"index":"2"},{"r":18,"c":9,"index":"2"},{"r":17,"c":17,"index":"2"},{"r":17,"c":9,"index":"2"},{"r":16,"c":17,"index":"2"},{"r":16,"c":9,"index":"2"},{"r":15,"c":17,"index":"2"},{"r":15,"c":9,"index":"2"},{"r":14,"c":17,"index":"2"},{"r":14,"c":9,"index":"2"},{"r":13,"c":17,"index":"2"},{"r":13,"c":9,"index":"2"},{"r":12,"c":17,"index":"2"},{"r":12,"c":9,"index":"2"},{"r":11,"c":17,"index":"2"},{"r":11,"c":9,"index":"2"},{"r":10,"c":17,"index":"2"},{"r":10,"c":9,"index":"2"},{"r":9,"c":17,"index":"2"},{"r":9,"c":9,"index":"2"},{"r":8,"c":17,"index":"2"},{"r":8,"c":9,"index":"2"},{"r":7,"c":17,"index":"2"},{"r":7,"c":9,"index":"2"},{"r":6,"c":17,"index":"2"},{"r":6,"c":9,"index":"2"},{"r":5,"c":17,"index":"2"},{"r":5,"c":9,"index":"2"},{"r":4,"c":17,"index":"2"},{"r":4,"c":9,"index":"2"},{"r":41,"c":17,"index":"2"},{"r":41,"c":9,"index":"2"},{"r":3,"c":17,"index":"2"},{"r":3,"c":9,"index":"2"},{"r":40,"c":16,"index":"2"},{"r":40,"c":8,"index":"2"},{"r":39,"c":16,"index":"2"},{"r":39,"c":8,"index":"2"},{"r":38,"c":16,"index":"2"},{"r":38,"c":8,"index":"2"},{"r":37,"c":16,"index":"2"},{"r":37,"c":8,"index":"2"},{"r":36,"c":16,"index":"2"},{"r":36,"c":8,"index":"2"},{"r":35,"c":16,"index":"2"},{"r":35,"c":8,"index":"2"},{"r":34,"c":16,"index":"2"},{"r":34,"c":8,"index":"2"},{"r":33,"c":16,"index":"2"},{"r":33,"c":8,"index":"2"},{"r":32,"c":16,"index":"2"},{"r":32,"c":8,"index":"2"},{"r":31,"c":16,"index":"2"},{"r":31,"c":8,"index":"2"},{"r":30,"c":16,"index":"2"},{"r":30,"c":8,"index":"2"},{"r":29,"c":16,"index":"2"},{"r":29,"c":8,"index":"2"},{"r":28,"c":16,"index":"2"},{"r":28,"c":8,"index":"2"},{"r":27,"c":16,"index":"2"},{"r":27,"c":8,"index":"2"},{"r":26,"c":16,"index":"2"},{"r":26,"c":8,"index":"2"},{"r":25,"c":16,"index":"2"},{"r":25,"c":8,"index":"2"},{"r":24,"c":16,"index":"2"},{"r":24,"c":8,"index":"2"},{"r":23,"c":16,"index":"2"},{"r":23,"c":8,"index":"2"},{"r":22,"c":16,"index":"2"},{"r":22,"c":8,"index":"2"},{"r":21,"c":16,"index":"2"},{"r":21,"c":8,"index":"2"},{"r":20,"c":16,"index":"2"},{"r":20,"c":8,"index":"2"},{"r":19,"c":16,"index":"2"},{"r":19,"c":8,"index":"2"},{"r":18,"c":16,"index":"2"},{"r":18,"c":8,"index":"2"},{"r":17,"c":16,"index":"2"},{"r":17,"c":8,"index":"2"},{"r":16,"c":16,"index":"2"},{"r":16,"c":8,"index":"2"},{"r":15,"c":16,"index":"2"},{"r":15,"c":8,"index":"2"},{"r":14,"c":16,"index":"2"},{"r":14,"c":8,"index":"2"},{"r":13,"c":16,"index":"2"},{"r":13,"c":8,"index":"2"},{"r":12,"c":16,"index":"2"},{"r":12,"c":8,"index":"2"},{"r":11,"c":16,"index":"2"},{"r":11,"c":8,"index":"2"},{"r":10,"c":16,"index":"2"},{"r":10,"c":8,"index":"2"},{"r":9,"c":16,"index":"2"},{"r":9,"c":8,"index":"2"},{"r":8,"c":16,"index":"2"},{"r":8,"c":8,"index":"2"},{"r":7,"c":16,"index":"2"},{"r":7,"c":8,"index":"2"},{"r":6,"c":16,"index":"2"},{"r":6,"c":8,"index":"2"},{"r":5,"c":16,"index":"2"},{"r":5,"c":8,"index":"2"},{"r":4,"c":16,"index":"2"},{"r":4,"c":8,"index":"2"},{"r":41,"c":16,"index":"2"},{"r":41,"c":8,"index":"2"},{"r":3,"c":16,"index":"2"},{"r":3,"c":8,"index":"2"},{"r":40,"c":15,"index":"2"},{"r":40,"c":7,"index":"2"},{"r":39,"c":15,"index":"2"},{"r":39,"c":7,"index":"2"},{"r":38,"c":15,"index":"2"},{"r":38,"c":7,"index":"2"},{"r":37,"c":15,"index":"2"},{"r":37,"c":7,"index":"2"},{"r":36,"c":15,"index":"2"},{"r":36,"c":7,"index":"2"},{"r":35,"c":15,"index":"2"},{"r":35,"c":7,"index":"2"},{"r":34,"c":15,"index":"2"},{"r":34,"c":7,"index":"2"},{"r":33,"c":15,"index":"2"},{"r":33,"c":7,"index":"2"},{"r":32,"c":15,"index":"2"},{"r":32,"c":7,"index":"2"},{"r":31,"c":15,"index":"2"},{"r":31,"c":7,"index":"2"},{"r":30,"c":15,"index":"2"},{"r":30,"c":7,"index":"2"},{"r":29,"c":15,"index":"2"},{"r":29,"c":7,"index":"2"},{"r":28,"c":15,"index":"2"},{"r":28,"c":7,"index":"2"},{"r":27,"c":15,"index":"2"},{"r":27,"c":7,"index":"2"},{"r":26,"c":15,"index":"2"},{"r":26,"c":7,"index":"2"},{"r":25,"c":15,"index":"2"},{"r":25,"c":7,"index":"2"},{"r":24,"c":15,"index":"2"},{"r":24,"c":7,"index":"2"},{"r":23,"c":15,"index":"2"},{"r":23,"c":7,"index":"2"},{"r":22,"c":15,"index":"2"},{"r":22,"c":7,"index":"2"},{"r":21,"c":15,"index":"2"},{"r":21,"c":7,"index":"2"},{"r":20,"c":15,"index":"2"},{"r":20,"c":7,"index":"2"},{"r":19,"c":15,"index":"2"},{"r":19,"c":7,"index":"2"},{"r":18,"c":15,"index":"2"},{"r":18,"c":7,"index":"2"},{"r":17,"c":15,"index":"2"},{"r":17,"c":7,"index":"2"},{"r":16,"c":15,"index":"2"},{"r":16,"c":7,"index":"2"},{"r":15,"c":15,"index":"2"},{"r":15,"c":7,"index":"2"},{"r":14,"c":15,"index":"2"},{"r":14,"c":7,"index":"2"},{"r":13,"c":15,"index":"2"},{"r":13,"c":7,"index":"2"},{"r":12,"c":15,"index":"2"},{"r":12,"c":7,"index":"2"},{"r":11,"c":15,"index":"2"},{"r":11,"c":7,"index":"2"},{"r":10,"c":15,"index":"2"},{"r":10,"c":7,"index":"2"},{"r":9,"c":15,"index":"2"},{"r":9,"c":7,"index":"2"},{"r":8,"c":15,"index":"2"},{"r":8,"c":7,"index":"2"},{"r":7,"c":15,"index":"2"},{"r":7,"c":7,"index":"2"},{"r":6,"c":15,"index":"2"},{"r":6,"c":7,"index":"2"},{"r":5,"c":15,"index":"2"},{"r":5,"c":7,"index":"2"},{"r":4,"c":15,"index":"2"},{"r":4,"c":7,"index":"2"},{"r":41,"c":15,"index":"2"},{"r":41,"c":7,"index":"2"},{"r":3,"c":15,"index":"2"},{"r":3,"c":7,"index":"2"},{"r":40,"c":14,"index":"2"},{"r":40,"c":6,"index":"2"},{"r":39,"c":14,"index":"2"},{"r":39,"c":6,"index":"2"},{"r":38,"c":14,"index":"2"},{"r":38,"c":6,"index":"2"},{"r":37,"c":14,"index":"2"},{"r":37,"c":6,"index":"2"},{"r":36,"c":14,"index":"2"},{"r":36,"c":6,"index":"2"},{"r":35,"c":14,"index":"2"},{"r":35,"c":6,"index":"2"},{"r":34,"c":14,"index":"2"},{"r":34,"c":6,"index":"2"},{"r":33,"c":14,"index":"2"},{"r":33,"c":6,"index":"2"},{"r":32,"c":14,"index":"2"},{"r":32,"c":6,"index":"2"},{"r":31,"c":14,"index":"2"},{"r":31,"c":6,"index":"2"},{"r":30,"c":14,"index":"2"},{"r":30,"c":6,"index":"2"},{"r":29,"c":14,"index":"2"},{"r":29,"c":6,"index":"2"},{"r":28,"c":14,"index":"2"},{"r":28,"c":6,"index":"2"},{"r":27,"c":14,"index":"2"},{"r":27,"c":6,"index":"2"},{"r":26,"c":14,"index":"2"},{"r":26,"c":6,"index":"2"},{"r":25,"c":14,"index":"2"},{"r":25,"c":6,"index":"2"},{"r":24,"c":14,"index":"2"},{"r":24,"c":6,"index":"2"},{"r":23,"c":14,"index":"2"},{"r":23,"c":6,"index":"2"},{"r":22,"c":14,"index":"2"},{"r":22,"c":6,"index":"2"},{"r":21,"c":14,"index":"2"},{"r":21,"c":6,"index":"2"},{"r":20,"c":14,"index":"2"},{"r":20,"c":6,"index":"2"},{"r":19,"c":14,"index":"2"},{"r":19,"c":6,"index":"2"},{"r":18,"c":14,"index":"2"},{"r":18,"c":6,"index":"2"},{"r":17,"c":14,"index":"2"},{"r":17,"c":6,"index":"2"},{"r":16,"c":14,"index":"2"},{"r":16,"c":6,"index":"2"},{"r":15,"c":14,"index":"2"},{"r":15,"c":6,"index":"2"},{"r":14,"c":14,"index":"2"},{"r":14,"c":6,"index":"2"},{"r":13,"c":14,"index":"2"},{"r":13,"c":6,"index":"2"},{"r":12,"c":14,"index":"2"},{"r":12,"c":6,"index":"2"},{"r":11,"c":14,"index":"2"},{"r":11,"c":6,"index":"2"},{"r":10,"c":14,"index":"2"},{"r":10,"c":6,"index":"2"},{"r":9,"c":14,"index":"2"},{"r":9,"c":6,"index":"2"},{"r":8,"c":14,"index":"2"},{"r":8,"c":6,"index":"2"},{"r":7,"c":14,"index":"2"},{"r":7,"c":6,"index":"2"},{"r":6,"c":14,"index":"2"},{"r":6,"c":6,"index":"2"},{"r":5,"c":14,"index":"2"},{"r":5,"c":6,"index":"2"},{"r":4,"c":14,"index":"2"},{"r":4,"c":6,"index":"2"},{"r":41,"c":14,"index":"2"},{"r":41,"c":6,"index":"2"},{"r":3,"c":14,"index":"2"},{"r":3,"c":6,"index":"2"},{"r":40,"c":13,"index":"2"},{"r":40,"c":5,"index":"2"},{"r":39,"c":13,"index":"2"},{"r":39,"c":5,"index":"2"},{"r":38,"c":13,"index":"2"},{"r":38,"c":5,"index":"2"},{"r":37,"c":13,"index":"2"},{"r":37,"c":5,"index":"2"},{"r":36,"c":13,"index":"2"},{"r":36,"c":5,"index":"2"},{"r":35,"c":13,"index":"2"},{"r":35,"c":5,"index":"2"},{"r":34,"c":13,"index":"2"},{"r":34,"c":5,"index":"2"},{"r":33,"c":13,"index":"2"},{"r":33,"c":5,"index":"2"},{"r":32,"c":13,"index":"2"},{"r":32,"c":5,"index":"2"},{"r":31,"c":13,"index":"2"},{"r":31,"c":5,"index":"2"},{"r":30,"c":13,"index":"2"},{"r":30,"c":5,"index":"2"},{"r":29,"c":13,"index":"2"},{"r":29,"c":5,"index":"2"},{"r":28,"c":13,"index":"2"},{"r":28,"c":5,"index":"2"},{"r":27,"c":13,"index":"2"},{"r":27,"c":5,"index":"2"},{"r":26,"c":13,"index":"2"},{"r":26,"c":5,"index":"2"},{"r":25,"c":13,"index":"2"},{"r":25,"c":5,"index":"2"},{"r":24,"c":13,"index":"2"},{"r":24,"c":5,"index":"2"},{"r":23,"c":13,"index":"2"},{"r":23,"c":5,"index":"2"},{"r":22,"c":13,"index":"2"},{"r":22,"c":5,"index":"2"},{"r":21,"c":13,"index":"2"},{"r":21,"c":5,"index":"2"},{"r":20,"c":13,"index":"2"},{"r":20,"c":5,"index":"2"},{"r":19,"c":13,"index":"2"},{"r":19,"c":5,"index":"2"},{"r":18,"c":13,"index":"2"},{"r":18,"c":5,"index":"2"},{"r":17,"c":13,"index":"2"},{"r":17,"c":5,"index":"2"},{"r":16,"c":13,"index":"2"},{"r":16,"c":5,"index":"2"},{"r":15,"c":13,"index":"2"},{"r":15,"c":5,"index":"2"},{"r":14,"c":13,"index":"2"},{"r":14,"c":5,"index":"2"},{"r":13,"c":13,"index":"2"},{"r":13,"c":5,"index":"2"},{"r":12,"c":13,"index":"2"},{"r":12,"c":5,"index":"2"},{"r":11,"c":13,"index":"2"},{"r":11,"c":5,"index":"2"},{"r":10,"c":13,"index":"2"},{"r":10,"c":5,"index":"2"},{"r":9,"c":13,"index":"2"},{"r":9,"c":5,"index":"2"},{"r":8,"c":13,"index":"2"},{"r":8,"c":5,"index":"2"},{"r":7,"c":13,"index":"2"},{"r":7,"c":5,"index":"2"},{"r":6,"c":13,"index":"2"},{"r":6,"c":5,"index":"2"},{"r":5,"c":13,"index":"2"},{"r":5,"c":5,"index":"2"},{"r":4,"c":13,"index":"2"},{"r":4,"c":5,"index":"2"},{"r":41,"c":13,"index":"2"},{"r":41,"c":5,"index":"2"},{"r":3,"c":13,"index":"2"},{"r":3,"c":5,"index":"2"},{"r":40,"c":12,"index":"2"},{"r":40,"c":4,"index":"2"},{"r":39,"c":12,"index":"2"},{"r":39,"c":4,"index":"2"},{"r":38,"c":12,"index":"2"},{"r":38,"c":4,"index":"2"},{"r":37,"c":12,"index":"2"},{"r":37,"c":4,"index":"2"},{"r":36,"c":12,"index":"2"},{"r":36,"c":4,"index":"2"},{"r":35,"c":12,"index":"2"},{"r":35,"c":4,"index":"2"},{"r":34,"c":12,"index":"2"},{"r":34,"c":4,"index":"2"},{"r":33,"c":12,"index":"2"},{"r":33,"c":4,"index":"2"},{"r":32,"c":12,"index":"2"},{"r":32,"c":4,"index":"2"},{"r":31,"c":12,"index":"2"},{"r":31,"c":4,"index":"2"},{"r":30,"c":12,"index":"2"},{"r":30,"c":4,"index":"2"},{"r":29,"c":12,"index":"2"},{"r":29,"c":4,"index":"2"},{"r":28,"c":12,"index":"2"},{"r":28,"c":4,"index":"2"},{"r":27,"c":12,"index":"2"},{"r":27,"c":4,"index":"2"},{"r":26,"c":12,"index":"2"},{"r":26,"c":4,"index":"2"},{"r":25,"c":12,"index":"2"},{"r":25,"c":4,"index":"2"},{"r":24,"c":12,"index":"2"},{"r":24,"c":4,"index":"2"},{"r":23,"c":12,"index":"2"},{"r":23,"c":4,"index":"2"},{"r":22,"c":12,"index":"2"},{"r":22,"c":4,"index":"2"},{"r":21,"c":12,"index":"2"},{"r":21,"c":4,"index":"2"},{"r":20,"c":12,"index":"2"},{"r":20,"c":4,"index":"2"},{"r":19,"c":12,"index":"2"},{"r":19,"c":4,"index":"2"},{"r":18,"c":12,"index":"2"},{"r":18,"c":4,"index":"2"},{"r":17,"c":12,"index":"2"},{"r":17,"c":4,"index":"2"},{"r":16,"c":12,"index":"2"},{"r":16,"c":4,"index":"2"},{"r":15,"c":12,"index":"2"},{"r":15,"c":4,"index":"2"},{"r":14,"c":12,"index":"2"},{"r":14,"c":4,"index":"2"},{"r":13,"c":12,"index":"2"},{"r":13,"c":4,"index":"2"},{"r":12,"c":12,"index":"2"},{"r":12,"c":4,"index":"2"},{"r":11,"c":12,"index":"2"},{"r":11,"c":4,"index":"2"},{"r":10,"c":12,"index":"2"},{"r":10,"c":4,"index":"2"},{"r":9,"c":12,"index":"2"},{"r":9,"c":4,"index":"2"},{"r":8,"c":12,"index":"2"},{"r":8,"c":4,"index":"2"},{"r":7,"c":12,"index":"2"},{"r":7,"c":4,"index":"2"},{"r":6,"c":12,"index":"2"},{"r":6,"c":4,"index":"2"},{"r":5,"c":12,"index":"2"},{"r":5,"c":4,"index":"2"},{"r":4,"c":12,"index":"2"},{"r":4,"c":4,"index":"2"},{"r":41,"c":12,"index":"2"},{"r":41,"c":4,"index":"2"},{"r":3,"c":12,"index":"2"},{"r":40,"c":11,"index":"2"},{"r":39,"c":11,"index":"2"},{"r":38,"c":11,"index":"2"},{"r":37,"c":11,"index":"2"},{"r":36,"c":11,"index":"2"},{"r":35,"c":11,"index":"2"},{"r":34,"c":11,"index":"2"},{"r":33,"c":11,"index":"2"},{"r":32,"c":11,"index":"2"},{"r":31,"c":11,"index":"2"},{"r":30,"c":11,"index":"2"},{"r":29,"c":11,"index":"2"},{"r":28,"c":11,"index":"2"},{"r":27,"c":11,"index":"2"},{"r":26,"c":11,"index":"2"},{"r":25,"c":11,"index":"2"},{"r":24,"c":11,"index":"2"},{"r":23,"c":11,"index":"2"},{"r":22,"c":11,"index":"2"},{"r":21,"c":11,"index":"2"},{"r":20,"c":11,"index":"2"},{"r":19,"c":11,"index":"2"},{"r":18,"c":11,"index":"2"},{"r":17,"c":11,"index":"2"},{"r":16,"c":11,"index":"2"},{"r":15,"c":11,"index":"2"},{"r":14,"c":11,"index":"2"},{"r":13,"c":11,"index":"2"},{"r":12,"c":11,"index":"2"},{"r":11,"c":11,"index":"2"},{"r":10,"c":11,"index":"2"},{"r":9,"c":11,"index":"2"},{"r":8,"c":11,"index":"2"},{"r":7,"c":11,"index":"2"},{"r":6,"c":11,"index":"2"},{"r":5,"c":11,"index":"2"},{"r":4,"c":11,"index":"2"},{"r":41,"c":11,"index":"2"}]},{"name":"Sheet3","config":{},"index":"3","status":"0","order":"2","zoomRatio":1,"showGridLines":"1","defaultColWidth":72,"defaultRowHeight":18,"celldata":[],"calcChain":[]}]
-					data:[{"name":"Q","color":"#d99694","config":{"columnlen":{"0":229,"1":90,"2":93,"3":93,"4":93,"5":83,"6":93,"7":93,"8":83,"9":93,"10":83,"11":93,"12":93},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"6":1,"7":1,"9":1,"11":1,"12":1,"18":1,"19":1,"20":1,"21":1},"rowlen":{"0":19,"1":37,"2":19,"3":19,"4":19,"5":19,"6":19,"7":21,"8":72,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19,"35":19,"36":19,"37":19,"38":19,"39":19,"40":53,"41":19,"42":19,"43":19,"44":19,"45":19,"46":19,"47":19,"48":19,"49":19,"50":19,"51":19,"52":19,"53":19,"54":19,"55":19,"56":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"35":1,"36":1,"37":1,"38":1,"39":1,"40":1,"41":1,"42":1,"43":1,"44":1,"45":1,"46":1,"47":1,"48":1,"49":1,"50":1,"51":1,"52":1,"53":1,"54":1,"55":1,"56":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":1,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":12,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":19,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":22,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":23,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":3,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":4,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":9,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":10,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":11,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":9,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":10,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":11,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":7,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":8,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":9,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":10,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":11,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":16,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":11,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":7,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":8,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":9,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":10,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":11,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":7,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":8,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":9,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":10,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":11,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":2,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":3,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":4,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":6,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":2,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":3,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":4,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":6,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":2,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":3,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":4,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":6,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":0,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":2,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":3,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":4,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":6,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":16,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":17,"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":0,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":2,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":3,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":4,"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":5,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":6,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":7,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":8,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":9,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":10,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":11,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":16,"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":4,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":12,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":6,"l":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":11,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":1,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":6,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":6,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":1,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":6,"l":{"style":8,"color":"#000000"}}}],"merge":{"8_0":{"r":8,"c":0,"rs":1,"cs":2},"17_0":{"r":17,"c":0,"rs":1,"cs":2},"1_0":{"r":1,"c":0,"rs":1,"cs":2}}},"index":"29","status":"1","order":"0","luckysheet_select_save":[{"row":[0,0],"column":[7,7],"sheetIndex":29}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Public street network  ","ff":"Arial","fc":"#000000","fs":12,"bl":1},{"v":"(length)","ff":"Arial","fc":"#000000","fs":12,"bl":1}]},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":0,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":0,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"inlineStr","s":[{"v":"Public network,\r\n by network level (in color code)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":1,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-sided \r\n@100%","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"1-sided \r\n@50%","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"zero sided \r\n(tbd)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Subtotal\r\nproject-borne","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":1,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#E6B9B8","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":2,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#E6B9B8","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Arteries (main roads)","qp":1}},{"r":2,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":5,"v":{"f":"=C3+D3/2","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondaries (distributor roads)","qp":1}},{"r":3,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":5,"v":{"f":"=C4+D4/2","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":4,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiaries (access and local roads)","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":5,"v":{"f":"=C5+D5/2","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Subtotal project-borne","qp":1}},{"r":5,"c":2,"v":{"f":"=SUM(C3:C5)","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":3,"v":{"f":"=SUM(D3:D5)/2","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":4,"v":{"f":"=SUM(E3:E5)*0","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":5,"v":{"f":"=SUM(F3:F5)","ct":{"fa":"#,##0\\ \"m\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1,"v":"Land use (city and neighborhood scale)","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":7,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":22,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1}},{"r":7,"c":23,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1,"v":"Starter building size, if any","qp":1}},{"r":8,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Land uses,","ff":"Arial","fs":9,"bl":1},{"v":"\r\n by location (in color code)","ff":"Arial","fs":9}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":2,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"Environmental reservation","qp":1}},{"r":8,"c":3,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"Social reservation","qp":1}},{"r":8,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"Other non-developable area","qp":1}},{"r":8,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"Non-developable area","qp":1}},{"r":8,"c":6,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Public \r\nstreets","ff":"Arial","fs":9,"it":1}]},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"City-scale \r\npublic open spaces, subtotal","ff":"Arial","fs":9}]},"bg":"#EAF1D9","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"City-scale public amenities, \r\nsubtotal","ff":"Arial","fs":9,"it":1}]},"bg":"#FFE6E6","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"District-scale \r\npublic open spaces, subtotal","ff":"Arial","fs":9}]},"bg":"#EAF1D9","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"District-scale public amenities, \r\nsubtotal","ff":"Arial","fs":9,"it":1}]},"bg":"#FFE6E6","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Neighborhood-scale\r\nopen spaces, \r\nsubtotal","ff":"Arial","fs":9,"it":1}]},"bg":"#EAF1D9","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Neighborhood-scale public amenities, \r\nsubtotal","ff":"Arial","fs":9,"it":1}]},"bg":"#FFE6E6","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Public\r\nlands,\r\nsubtotal","ff":"Arial","fs":9,"bl":1,"it":1}]},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Private \r\nlands, \r\nsubtotals","ff":"Arial","fs":9,"bl":1,"it":1}]},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"Developable area, subtotals","qp":1}},{"r":8,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"All lands, \r\ntotals","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":17,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Distribution (share of total)","qp":1}},{"r":8,"c":19,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"max. \r\nFAR\r\n","ff":"Arial","fc":"#808080","fs":9,"bl":1},{"v":"viable","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":8,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":22,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"Number of lots","qp":1}},{"r":8,"c":23,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"Starter building, average floor area, if any","qp":1}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":1,"v":{"f":"=C9","ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"str"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Environmental reservation"}},{"r":9,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":9,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":1,"v":{"f":"=D9","ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"str"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Social reservation"}},{"r":10,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":10,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":11,"c":1,"v":{"f":"=E9","ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"str"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other non-developable area"}},{"r":11,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":11,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Reservations, outside neighborhod","qp":1}},{"r":12,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#C07573","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#C07573","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x artery (corner)","qp":1}},{"r":13,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":13,"v":{"f":"=SUM(G14:M14)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":15,"v":{"f":"=SUM(N14:O14)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":16,"v":{"f":"=P14","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":13,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#DA9B99","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#DA9B99","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x secondary (corner)","qp":1}},{"r":14,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":13,"v":{"f":"=SUM(G15:M15)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":15,"v":{"f":"=SUM(N15:O15)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":16,"v":{"f":"=P15","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":14,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#e6b9b8","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#e6b9b8","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x tertiary (corner)","qp":1}},{"r":15,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":13,"v":{"f":"=SUM(G16:M16)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N16:O16)"}},{"r":15,"c":16,"v":{"f":"=P16","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":15,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":16,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery (regular)","qp":1}},{"r":16,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":13,"v":{"f":"=SUM(G17:M17)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N17:O17)"}},{"r":16,"c":16,"v":{"f":"=P17","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":16,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on arteries, subtotal","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":17,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":7,"v":{"f":"=SUM(H14:H17)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(I14:I17)"}},{"r":17,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(J14:J17)"}},{"r":17,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(K14:K17)"}},{"r":17,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(L14:L17)"}},{"r":17,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(M14:M17)"}},{"r":17,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N14:N17)"}},{"r":17,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(O14:O17)"}},{"r":17,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(P14:P17)"}},{"r":17,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(Q14:Q17)"}},{"r":17,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":21,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"w/path","qp":1}},{"r":17,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FAD1AF","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":18,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FAD1AF","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary x secondary (corner)","qp":1}},{"r":18,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":13,"v":{"f":"=SUM(G19:M19)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N19:O19)"}},{"r":18,"c":16,"v":{"f":"=P19","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":18,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FCE1CA","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":19,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FCE1CA","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary x tertiary (corner)","qp":1}},{"r":19,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":13,"v":{"f":"=SUM(G20:M20)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N20:O20)"}},{"r":19,"c":16,"v":{"f":"=P20","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":19,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary (regular)","qp":1}},{"r":20,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":13,"v":{"f":"=SUM(G21:M21)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N21:O21)"}},{"r":20,"c":16,"v":{"f":"=P21","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":20,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on secondaries, subtotal","qp":1}},{"r":21,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":7,"v":{"f":"=SUM(H19:H21)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(I19:I21)"}},{"r":21,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(J19:J21)"}},{"r":21,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(K19:K21)"}},{"r":21,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(L19:L21)"}},{"r":21,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(M19:M21)"}},{"r":21,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N19:N21)"}},{"r":21,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(O19:O21)"}},{"r":21,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(P19:P21)"}},{"r":21,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(Q19:Q21)"}},{"r":21,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":21,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":21,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":21,"c":21,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"w/path","qp":1}},{"r":21,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":22,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFEFCC","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFEFCC","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiary x tertiary (corner)","qp":1}},{"r":22,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":13,"v":{"f":"=SUM(G23:M23)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N23:O23)"}},{"r":22,"c":16,"v":{"f":"=P23","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":22,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiary (regular)","qp":1}},{"r":23,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":13,"v":{"f":"=SUM(G24:M24)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N24:O24)"}},{"r":23,"c":16,"v":{"f":"=P24","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":23,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on local roads, subtotal","qp":1}},{"r":24,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":7,"v":{"f":"=SUM(H23:H24)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(I23:I24)"}},{"r":24,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(J23:J24)"}},{"r":24,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(K23:K24)"}},{"r":24,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(L23:L24)"}},{"r":24,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(M23:M24)"}},{"r":24,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N23:N24)"}},{"r":24,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(O23:O24)"}},{"r":24,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(P23:P24)"}},{"r":24,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(Q23:Q24)"}},{"r":24,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":21,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"w/path","qp":1}},{"r":24,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid clusters","qp":1}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on arteries","qp":1}},{"r":25,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":13,"v":{"f":"=SUM(G26:M26)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N26:O26)"}},{"r":25,"c":16,"v":{"f":"=P26","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":25,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#00B0F0","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#00B0F0","fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid clusters","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on secondaries","qp":1}},{"r":26,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":13,"v":{"f":"=SUM(G27:M27)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N27:O27)"}},{"r":26,"c":16,"v":{"f":"=P27","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":26,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Simple off-grid clusters","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on locals","qp":1}},{"r":27,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":13,"v":{"f":"=SUM(G28:M28)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N28:O28)"}},{"r":27,"c":16,"v":{"f":"=P28","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":27,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":27,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2-level off-grid clusters, 1st level","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on locals","qp":1}},{"r":28,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":13,"v":{"f":"=SUM(G29:M29)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N29:O29)"}},{"r":28,"c":16,"v":{"f":"=P29","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":28,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#c6d9f1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2nd level","qp":1}},{"r":29,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"from 1st","qp":1}},{"r":29,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":13,"v":{"f":"=SUM(G30:M30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N30:O30)"}},{"r":29,"c":16,"v":{"f":"=P30","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":29,"c":19,"v":{"ct":{"fa":"0.00"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":22,"v":{"ct":{"fa":"0\\ \"lots\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":23,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, subtotal","qp":1}},{"r":30,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":7,"v":{"f":"=SUM(H26:H30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(I26:I30)"}},{"r":30,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(J26:J30)"}},{"r":30,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(K26:K30)"}},{"r":30,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(L26:L30)"}},{"r":30,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(M26:M30)"}},{"r":30,"c":13,"v":{"f":"=SUM(N26:N30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":14,"v":{"f":"=SUM(O26:O30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":15,"v":{"f":"=SUM(P26:P30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":16,"v":{"f":"=SUM(Q26:Q30)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":30,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":30,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":31,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Land in urban blocks, subtotal","qp":1}},{"r":31,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#000000","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":7,"v":{"f":"=H31+H25+H22+H18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=I31+I25+I22+I18"}},{"r":31,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=J31+J25+J22+J18"}},{"r":31,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=K31+K25+K22+K18"}},{"r":31,"c":11,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=L31+L25+L22+L18"}},{"r":31,"c":12,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=M31+M25+M22+M18"}},{"r":31,"c":13,"v":{"f":"=N31+N25+N22+N18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":14,"v":{"f":"=O31+O25+O22+O18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":15,"v":{"f":"=P31+P25+P22+P18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":16,"v":{"f":"=Q31+Q25+Q22+Q18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":32,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Arteries (main roads)","qp":1}},{"r":32,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":7,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":8,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":9,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":10,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":11,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":12,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":13,"v":{"f":"=G33","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":32,"c":14,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":15,"v":{"f":"=SUM(N33:O33)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":16,"v":{"f":"=P33+F33","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":32,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondaries (distributor roads)","qp":1}},{"r":33,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":7,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":8,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":9,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":10,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":11,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":12,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":13,"v":{"f":"=G34","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":33,"c":14,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N34:O34)"}},{"r":33,"c":16,"v":{"f":"=P34+F34","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":33,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":34,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiaries (access and local roads)","qp":1}},{"r":34,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":7,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":8,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":9,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":10,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":11,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":12,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":13,"v":{"f":"=G35","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":14,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(N35:O35)"}},{"r":34,"c":16,"v":{"f":"=P35+F35","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":34,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":35,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Land in public streets, subtotal","qp":1}},{"r":35,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":6,"v":{"f":"=SUM(G33:G35)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":7,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":8,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":9,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":10,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":11,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":12,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":13,"v":{"f":"=SUM(N33:N35)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":14,"v":{"ct":{"fa":"General"},"bg":"#000000","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":15,"v":{"f":"=SUM(P33:P35)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":16,"v":{"f":"=SUM(Q33:Q35)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":35,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":35,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":36,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Totals","qp":1}},{"r":36,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":6,"v":{"f":"=G32","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0","f":"=H32"}},{"r":36,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0","f":"=I32"}},{"r":36,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0","f":"=J32"}},{"r":36,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0","f":"=K32"}},{"r":36,"c":11,"v":{"f":"=L32","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":12,"v":{"f":"=M32","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":13,"v":{"f":"=N36+N32+N13","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":14,"v":{"f":"=O36+O32+O13","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":15,"v":{"f":"=P36+P32+P13","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":16,"v":{"f":"=Q36+Q32","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#F79646","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":36,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":36,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":0,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":37,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Distribution (share of total)","qp":1}},{"r":37,"c":2,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":8,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":9,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":10,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":11,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":13,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":14,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":16,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":17,"v":{"ct":{"fa":"General"},"bg":"#F79646","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":24,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":25,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"ff":"Arial","bl":1,"ht":1,"tb":1,"v":"Lots and clusters","qp":1}},{"r":39,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":39,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":40,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":40,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Area","qp":1}},{"r":40,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"Connections from public network","qp":1}},{"r":40,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"Semi-private / collective infra","qp":1}},{"r":40,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"Connections to off-grid lots","qp":1}},{"r":40,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"access areas on on-grid partitions","qp":1}},{"r":40,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"semi-private collective circulation","qp":1}},{"r":40,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"semi-private collective green space","qp":1}},{"r":40,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"Lots withOUT access path (for clusters)","qp":1}},{"r":40,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2,"v":"Lots WITH access path (for clusters)","qp":1}},{"r":40,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":40,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":40,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":41,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Lots on arteries","qp":1}},{"r":41,"c":2,"v":{"f":"=SUM(W14:W18)","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":41,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":41,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":41,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":10,"v":{"f":"=C42-L42","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":41,"c":11,"v":{"f":"=C45","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":41,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":42,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Lots on secondaries","qp":1}},{"r":42,"c":2,"v":{"f":"=SUM(W19:W22)","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":42,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":42,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":42,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":10,"v":{"f":"=C43-L43","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":42,"c":11,"v":{"f":"=C46","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":42,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":43,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Lots on tertiaries","qp":1}},{"r":43,"c":2,"v":{"f":"=SUM(W23:W25)","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":43,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":43,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":43,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":10,"v":{"f":"=C44-L44","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":43,"c":11,"v":{"f":"=C47+C48","ct":{"fa":"0\\ \"pc\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":43,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid clusters","qp":1}},{"r":44,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on arteries","qp":1}},{"r":44,"c":2,"v":{"ct":{"fa":"0\\ \"pc\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#00B0F0","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":4,"v":{"f":"=W26","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#00B0F0","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":44,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid clusters","qp":1}},{"r":45,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on secondaries","qp":1}},{"r":45,"c":2,"v":{"ct":{"fa":"0\\ \"pc\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":4,"v":{"f":"=W27","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":45,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Simple off-grid clusters","qp":1}},{"r":46,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on locals","qp":1}},{"r":46,"c":2,"v":{"ct":{"fa":"0\\ \"pc\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":4,"v":{"f":"=W28","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":46,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2-level off-grid clusters, 1st level","qp":1}},{"r":47,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on locals","qp":1}},{"r":47,"c":2,"v":{"ct":{"fa":"0\\ \"pc\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":4,"v":{"f":"=W29","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#c6d9f1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2nd level","qp":1}},{"r":48,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"from 1st","qp":1}},{"r":48,"c":2,"v":{"f":"=C48","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#FF0000","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":4,"v":{"f":"=W30","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FF0000","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":49,"c":1,"v":{"ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":49,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":49,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":49,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":50,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":50,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1}},{"r":50,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":50,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":50,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":50,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":50,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":24,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":25,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":50,"c":26,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"All quantities from the spatial model","qp":1}},{"r":51,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":51,"c":2,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":51,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":24,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":25,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":52,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#00B0F0","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"All quantities from the spatial model - NOT YET EXISTING/MODELLED","qp":1}},{"r":52,"c":1,"v":{"ct":{"fa":"General"},"bg":"#00B0F0","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":2,"v":{"ct":{"fa":"General"},"bg":"#00B0F0","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":52,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":0,"v":{"f":"=\"@Daniel: insert an expand/collaps or hide/view details button where required, e.g. M1, AA1,...\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel: insert an expand/collaps or hide/view details button where required, e.g. M1, AA1,..."}},{"r":53,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":53,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":54,"c":0,"v":{"f":"=\"@Daniel: as I did, by default please hide the detailed columns marked red in row 62. the columns marked red in row 64 will be displayed (by default) but can be collapsed expanded when pressing the respective buttons… Thank you!\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel: as I did, by default please hide the detailed columns marked red in row 62. the columns marked red in row 64 will be displayed (by default) but can be collapsed expanded when pressing the respective buttons… Thank you!"}},{"r":54,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":54,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":54,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":55,"c":0,"v":{"f":"=\"@Daniel: maybe add cells with totals/subtotals straight from the spatial model, for debugging?\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel: maybe add cells with totals/subtotals straight from the spatial model, for debugging?"}},{"r":55,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":55,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":55,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":22,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":23,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":43,"c":2,"index":"29"},{"r":42,"c":2,"index":"29"},{"r":41,"c":2,"index":"29"},{"r":48,"c":4,"index":"29"},{"r":47,"c":4,"index":"29"},{"r":46,"c":4,"index":"29"},{"r":45,"c":4,"index":"29"},{"r":44,"c":4,"index":"29"},{"r":2,"c":5,"index":"29"},{"r":3,"c":5,"index":"29"},{"r":4,"c":5,"index":"29"},{"r":5,"c":2,"index":"29"},{"r":5,"c":3,"index":"29"},{"r":5,"c":4,"index":"29"},{"r":5,"c":5,"index":"29"},{"r":43,"c":11,"index":"29"},{"r":43,"c":10,"index":"29"},{"r":42,"c":11,"index":"29"},{"r":42,"c":10,"index":"29"},{"r":41,"c":11,"index":"29"},{"r":41,"c":10,"index":"29"},{"r":48,"c":2,"index":"29"},{"r":29,"c":13,"index":"29"},{"r":28,"c":13,"index":"29"},{"r":27,"c":13,"index":"29"},{"r":26,"c":13,"index":"29"},{"r":25,"c":13,"index":"29"},{"r":23,"c":13,"index":"29"},{"r":22,"c":13,"index":"29"},{"r":20,"c":13,"index":"29"},{"r":19,"c":13,"index":"29"},{"r":19,"c":15,"index":"29"},{"r":19,"c":16,"index":"29"},{"r":18,"c":13,"index":"29"},{"r":16,"c":13,"index":"29"},{"r":15,"c":13,"index":"29"},{"r":15,"c":15,"index":"29"},{"r":15,"c":16,"index":"29"},{"r":14,"c":13,"index":"29"},{"r":14,"c":15,"index":"29"},{"r":14,"c":16,"index":"29"},{"r":13,"c":13,"index":"29"},{"r":13,"c":15,"index":"29"},{"r":13,"c":16,"index":"29"},{"r":36,"c":6,"index":"29"},{"r":10,"c":1,"index":"29"},{"r":30,"c":7,"index":"29"},{"r":30,"c":8,"index":"29"},{"r":30,"c":9,"index":"29"},{"r":30,"c":10,"index":"29"},{"r":24,"c":8,"index":"29"},{"r":24,"c":9,"index":"29"},{"r":24,"c":10,"index":"29"},{"r":24,"c":11,"index":"29"},{"r":24,"c":12,"index":"29"},{"r":24,"c":7,"index":"29"},{"r":21,"c":7,"index":"29"},{"r":21,"c":8,"index":"29"},{"r":21,"c":9,"index":"29"},{"r":21,"c":10,"index":"29"},{"r":21,"c":11,"index":"29"},{"r":21,"c":12,"index":"29"},{"r":17,"c":7,"index":"29"},{"r":17,"c":8,"index":"29"},{"r":17,"c":9,"index":"29"},{"r":17,"c":10,"index":"29"},{"r":17,"c":12,"index":"29"},{"r":17,"c":11,"index":"29"},{"r":30,"c":11,"index":"29"},{"r":31,"c":10,"index":"29"},{"r":36,"c":10,"index":"29"},{"r":21,"c":13,"index":"29"},{"r":31,"c":9,"index":"29"},{"r":36,"c":9,"index":"29"},{"r":24,"c":13,"index":"29"},{"r":17,"c":13,"index":"29"},{"r":31,"c":7,"index":"29"},{"r":36,"c":7,"index":"29"},{"r":31,"c":8,"index":"29"},{"r":36,"c":8,"index":"29"},{"r":31,"c":11,"index":"29"},{"r":18,"c":15,"index":"29"},{"r":16,"c":15,"index":"29"},{"r":18,"c":16,"index":"29"},{"r":20,"c":15,"index":"29"},{"r":20,"c":16,"index":"29"},{"r":17,"c":14,"index":"29"},{"r":21,"c":15,"index":"29"},{"r":25,"c":15,"index":"29"},{"r":16,"c":16,"index":"29"},{"r":17,"c":16,"index":"29"},{"r":17,"c":15,"index":"29"},{"r":21,"c":14,"index":"29"},{"r":21,"c":16,"index":"29"},{"r":25,"c":16,"index":"29"},{"r":26,"c":15,"index":"29"},{"r":26,"c":16,"index":"29"},{"r":11,"c":1,"index":"29"},{"r":9,"c":1,"index":"29"},{"r":54,"c":0,"index":"29"},{"r":55,"c":0,"index":"29"},{"r":53,"c":0,"index":"29"},{"r":34,"c":13,"index":"29"},{"r":33,"c":13,"index":"29"},{"r":32,"c":13,"index":"29"},{"r":34,"c":15,"index":"29"},{"r":34,"c":16,"index":"29"},{"r":33,"c":15,"index":"29"},{"r":33,"c":16,"index":"29"},{"r":32,"c":15,"index":"29"},{"r":35,"c":13,"index":"29"},{"r":35,"c":6,"index":"29"},{"r":22,"c":15,"index":"29"},{"r":32,"c":16,"index":"29"},{"r":35,"c":15,"index":"29"},{"r":22,"c":16,"index":"29"},{"r":23,"c":15,"index":"29"},{"r":23,"c":16,"index":"29"},{"r":24,"c":15,"index":"29"},{"r":35,"c":16,"index":"29"},{"r":24,"c":16,"index":"29"},{"r":30,"c":12,"index":"29"},{"r":31,"c":12,"index":"29"},{"r":30,"c":13,"index":"29"},{"r":31,"c":13,"index":"29"},{"r":36,"c":13,"index":"29"},{"r":24,"c":14,"index":"29"},{"r":27,"c":15,"index":"29"},{"r":27,"c":16,"index":"29"},{"r":28,"c":15,"index":"29"},{"r":28,"c":16,"index":"29"},{"r":29,"c":15,"index":"29"},{"r":29,"c":16,"index":"29"},{"r":30,"c":15,"index":"29"},{"r":31,"c":15,"index":"29"},{"r":36,"c":15,"index":"29"},{"r":36,"c":11,"index":"29"},{"r":36,"c":12,"index":"29"},{"r":30,"c":14,"index":"29"},{"r":31,"c":14,"index":"29"},{"r":36,"c":14,"index":"29"},{"r":30,"c":16,"index":"29"},{"r":31,"c":16,"index":"29"},{"r":36,"c":16,"index":"29"}]},{"name":"1db","color":"#FFFF00","config":{"columnlen":{"0":257,"1":99,"2":83,"3":216},"customWidth":{"0":1,"1":1,"3":1},"rowlen":{"0":19,"1":19,"2":35,"3":19,"4":19,"5":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"b":{"style":1,"color":"#000000"}}}]},"index":"65","status":"0","order":"1","luckysheet_select_save":[{"row":[0,0],"column":[2,2],"sheetIndex":65}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"City scale proforma","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Item","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Amount","qp":1}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Site area","qp":1}},{"r":3,"c":1,"v":{"f":"=(Q!Q37-Q!C37-Q!E37)/10000","ct":{"fa":"#,##0.00\" ha\""},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":3,"c":1,"index":"65"}]},{"name":"2neighborhood","color":"#d7e4bd","config":{"columnlen":{"0":216,"1":96,"2":101,"3":101,"4":53,"5":53,"6":101,"7":101,"8":101,"9":101,"10":101,"11":9},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1},"rowlen":{"0":19,"1":47,"2":19,"3":19,"4":19,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"42":19,"43":19,"44":19,"45":37,"46":19,"47":19,"48":19,"49":19,"50":19,"52":19,"53":19,"54":19,"55":19,"57":19,"58":19,"59":19,"61":19,"62":19,"63":19,"64":19,"65":19,"68":19,"69":19,"70":19,"71":19,"72":19,"73":19,"74":19,"75":19,"76":19,"77":17,"78":19,"79":19,"80":19,"81":19,"82":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"35":1,"36":1,"37":1,"38":1,"39":1,"40":1,"41":1,"42":1,"43":1,"44":1,"45":1,"46":1,"47":1,"48":1,"49":1,"50":1,"51":1,"52":1,"53":1,"54":1,"55":1,"56":1,"57":1,"58":1,"59":1,"60":1,"61":1,"62":1,"63":1,"64":1,"65":1,"66":1,"67":1,"68":1,"69":1,"70":1,"71":1,"72":1,"73":1,"74":1,"75":1,"76":1,"78":1,"79":1,"80":1,"81":1,"82":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":4,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":5,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":5,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":5,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":5,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":4,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":5,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":53,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":54,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":55,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":58,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":59,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":12,"l":{"style":1,"color":"#FF0000"},"t":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":13,"r":{"style":1,"color":"#FF0000"},"t":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":63,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":63,"col_index":12,"l":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":63,"col_index":13,"r":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":64,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":64,"col_index":12,"l":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":64,"col_index":13,"r":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":65,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":65,"col_index":12,"l":{"style":1,"color":"#FF0000"},"b":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":65,"col_index":13,"r":{"style":1,"color":"#FF0000"},"b":{"style":1,"color":"#FF0000"}}}],"rowhidden":{"29":0,"30":0,"31":0,"32":0,"33":0,"34":0,"35":0,"36":0,"37":0,"38":0,"39":0,"40":0,"41":0,"51":0,"56":0,"60":0,"66":0,"67":0},"merge":{"29_10":{"r":29,"c":10,"rs":11,"cs":1},"31_4":{"r":31,"c":4,"rs":1,"cs":2},"33_2":{"r":33,"c":2,"rs":1,"cs":2},"45_2":{"r":45,"c":2,"rs":1,"cs":2},"50_2":{"r":50,"c":2,"rs":1,"cs":2},"49_2":{"r":49,"c":2,"rs":1,"cs":2},"48_2":{"r":48,"c":2,"rs":1,"cs":2},"47_2":{"r":47,"c":2,"rs":1,"cs":2},"25_4":{"r":25,"c":4,"rs":1,"cs":2},"24_4":{"r":24,"c":4,"rs":1,"cs":2},"65_2":{"r":65,"c":2,"rs":1,"cs":2},"64_2":{"r":64,"c":2,"rs":1,"cs":2},"63_2":{"r":63,"c":2,"rs":1,"cs":2},"62_2":{"r":62,"c":2,"rs":1,"cs":2},"34_4":{"r":34,"c":4,"rs":1,"cs":2},"33_4":{"r":33,"c":4,"rs":1,"cs":2},"32_4":{"r":32,"c":4,"rs":1,"cs":2},"27_4":{"r":27,"c":4,"rs":1,"cs":2},"26_4":{"r":26,"c":4,"rs":1,"cs":2},"39_4":{"r":39,"c":4,"rs":1,"cs":2},"38_4":{"r":38,"c":4,"rs":1,"cs":2},"37_4":{"r":37,"c":4,"rs":1,"cs":2},"36_4":{"r":36,"c":4,"rs":1,"cs":2},"35_4":{"r":35,"c":4,"rs":1,"cs":2},"23_4":{"r":23,"c":4,"rs":1,"cs":2},"12_4":{"r":12,"c":4,"rs":1,"cs":2},"11_4":{"r":11,"c":4,"rs":1,"cs":2},"10_4":{"r":10,"c":4,"rs":1,"cs":2},"9_4":{"r":9,"c":4,"rs":1,"cs":2},"13_4":{"r":13,"c":4,"rs":1,"cs":2},"22_4":{"r":22,"c":4,"rs":1,"cs":2},"21_4":{"r":21,"c":4,"rs":1,"cs":2},"20_4":{"r":20,"c":4,"rs":1,"cs":2},"19_4":{"r":19,"c":4,"rs":1,"cs":2},"8_4":{"r":8,"c":4,"rs":1,"cs":2},"62_13":{"r":62,"c":13,"rs":4,"cs":1},"70_9":{"r":70,"c":9,"rs":1,"cs":2},"70_7":{"r":70,"c":7,"rs":1,"cs":2},"1_4":{"r":1,"c":4,"rs":1,"cs":2},"2_4":{"r":2,"c":4,"rs":1,"cs":2},"3_4":{"r":3,"c":4,"rs":1,"cs":2},"4_4":{"r":4,"c":4,"rs":1,"cs":2},"5_4":{"r":5,"c":4,"rs":1,"cs":2},"6_4":{"r":6,"c":4,"rs":1,"cs":2},"7_4":{"r":7,"c":4,"rs":1,"cs":2},"18_4":{"r":18,"c":4,"rs":1,"cs":2},"17_4":{"r":17,"c":4,"rs":1,"cs":2},"16_4":{"r":16,"c":4,"rs":1,"cs":2},"15_4":{"r":15,"c":4,"rs":1,"cs":2},"14_4":{"r":14,"c":4,"rs":1,"cs":2},"46_0":{"r":46,"c":0,"rs":1,"cs":2},"52_0":{"r":52,"c":0,"rs":1,"cs":2},"57_0":{"r":57,"c":0,"rs":1,"cs":2},"61_0":{"r":61,"c":0,"rs":1,"cs":2},"55_2":{"r":55,"c":2,"rs":1,"cs":2},"54_2":{"r":54,"c":2,"rs":1,"cs":2},"53_2":{"r":53,"c":2,"rs":1,"cs":2},"59_2":{"r":59,"c":2,"rs":1,"cs":2},"58_2":{"r":58,"c":2,"rs":1,"cs":2}}},"index":"27","status":"0","order":"2","luckysheet_select_save":[{"row":[3,3],"column":[4,4],"sheetIndex":27}],"zoomRatio":1,"showGridLines":"0","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Costs of adequate land development","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Cost item","qp":1}},{"r":1,"c":2,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"unit cost","qp":1}},{"r":1,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2 *\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"quantity (a)","qp":1}},{"r":1,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"hard cost","qp":1}},{"r":1,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":1,"c":6,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"physical contingency","qp":1}},{"r":1,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"design & management","qp":1}},{"r":1,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"base-year cost before interest","qp":1}},{"r":1,"c":9,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"interest\r\n cost","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":1,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"inlineStr","s":[{"v":"total cost\r\n(base year)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":2,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-site costs, project-borne (if any)","qp":1}},{"r":2,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":2,"c":3,"v":{"ct":{"fa":"0.00\\ \"ha\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"vt":0,"tb":1}},{"r":2,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"vt":0,"tb":1}},{"r":2,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":8,"v":{"f":"=E3*(1+G3)*(1+H3)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":9,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":2,"c":10,"v":{"f":"=I3*(1+J3)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":0,"v":{"ct":{"fa":"\"Landowner\"\\ #"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"\"Landowner\"\\ #","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land costs","qp":1}},{"r":3,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"10"}},{"r":3,"c":3,"v":{"f":"=(Q!Q37-Q!C37-Q!E37)/10000","ct":{"fa":"0.00\\ \"ha\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":4,"v":{"f":"=C4*$D4*10000","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":3,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":3,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03"}},{"r":3,"c":8,"v":{"f":"=E4*(1+G4)*(1+H4)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":3,"c":10,"v":{"f":"=I4*(1+J4)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":0,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":4,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Site preparation","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"2.5"}},{"r":4,"c":3,"v":{"f":"=D4","ct":{"fa":"0.00\\ \"ha\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":4,"v":{"f":"=C5*$D5*10000","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":4,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":4,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":4,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":4,"c":8,"v":{"f":"=E5*(1+G5)*(1+H5)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":4,"c":10,"v":{"f":"=I5*(1+J5)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Land-related costs, subtotal","qp":1}},{"r":5,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":3,"v":{"ct":{"fa":"0.00\\ \"ha\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":5,"c":4,"v":{"f":"=SUM(E3:F5)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1,"v":"0"}},{"r":5,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1}},{"r":5,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":8,"v":{"f":"=SUM(I3:I5)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":5,"c":9,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":10,"v":{"f":"=SUM(K3:K5)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Arteries (main roads)","qp":1}},{"r":6,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"4000"}},{"r":6,"c":3,"v":{"f":"=Q!F3","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":4,"v":{"f":"=C7*D7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":6,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":6,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to lots on arteries","qp":1}},{"r":7,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"500"}},{"r":7,"c":3,"v":{"f":"=Q!C42","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":4,"v":{"f":"=C8*D8","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":7,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":7,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to off-grid clusters","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on arteries","qp":1}},{"r":8,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"1000"}},{"r":8,"c":3,"v":{"f":"=Q!C45","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":4,"v":{"f":"=C9*D9","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":8,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":8,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Arteries (main roads), subtotal","qp":1}},{"r":9,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":4,"v":{"f":"=SUM(E7:F9)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":9,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":9,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":9,"c":8,"v":{"f":"=E10*(1+G10)*(1+H10)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":9,"c":10,"v":{"f":"=I10*(1+J10)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondaries (distributor roads)","qp":1}},{"r":10,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"3000"}},{"r":10,"c":3,"v":{"f":"=Q!F4","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"f":"=C11*D11","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":10,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to lots on secondaries","qp":1}},{"r":11,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"400"}},{"r":11,"c":3,"v":{"f":"=Q!C43","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"f":"=C12*D12","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":11,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to off-grid clusters","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on secondaries","qp":1}},{"r":12,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"500"}},{"r":12,"c":3,"v":{"f":"=Q!C46","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"f":"=C13*D13","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":12,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondaries (distributor roads), subtotal","qp":1}},{"r":13,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":4,"v":{"f":"=SUM(E11:F13)","ct":{"fa":"\"$\"#,##0"},"bg":"#fdeada","fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":13,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#fdeada","fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":13,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":13,"c":8,"v":{"f":"=E14*(1+G14)*(1+H14)","ct":{"fa":"\"$\"#,##0"},"bg":"#fdeada","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":13,"c":10,"v":{"f":"=I14*(1+J14)","ct":{"fa":"\"$\"#,##0"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiaries (access and local roads)","qp":1}},{"r":14,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"1200"}},{"r":14,"c":3,"v":{"f":"=Q!F5","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":4,"v":{"f":"=C15*D15","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":14,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":14,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to lots on tertiaries","qp":1}},{"r":15,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"300"}},{"r":15,"c":3,"v":{"f":"=Q!C44","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":4,"v":{"f":"=C16*D16","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":15,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":15,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to off-grid clusters, 1st","qp":1}},{"r":16,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on tertiaries","qp":1}},{"r":16,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"500"}},{"r":16,"c":3,"v":{"f":"=Q!C47","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":4,"v":{"f":"=C17*D17","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":16,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiaries (access and local roads), subtotal","qp":1}},{"r":17,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":4,"v":{"f":"=SUM(E15:F17)","ct":{"fa":"\"$\"#,##0"},"bg":"#FFF7E6","fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":17,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFF7E6","fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":17,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":17,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":17,"c":8,"v":{"f":"=E18*(1+G18)*(1+H18)","ct":{"fa":"\"$\"#,##0"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":17,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"5.1999999999999998E-2"}},{"r":17,"c":10,"v":{"f":"=I18*(1+J18)","ct":{"fa":"\"$\"#,##0"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":0,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":18,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Public network costs (w/o connections), subtotal","qp":1}},{"r":18,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":18,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":18,"c":4,"v":{"f":"=E10+E14+E18","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1}},{"r":18,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":18,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":18,"c":8,"v":{"f":"=I10+I14+I18","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":9,"v":{"ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":18,"c":10,"v":{"f":"=K10+K14+K18","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":19,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"City-scale public open spaces","qp":1}},{"r":19,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":3,"v":{"f":"=Q!H37","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":4,"v":{"f":"=C20*D20","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0"}},{"r":19,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":19,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":19,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":19,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":20,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"City-scale amenities","qp":1}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":3,"v":{"f":"=Q!I37","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C21*D21"}},{"r":20,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":20,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":20,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"District-scale public open spaces","qp":1}},{"r":21,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":3,"v":{"f":"=Q!J37","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C22*D22"}},{"r":21,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":21,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":21,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":21,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":22,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"District-scale amenities","qp":1}},{"r":22,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":3,"v":{"f":"=Q!K37","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C23*D23"}},{"r":22,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":23,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Neighborhood-scale public open spaces","qp":1}},{"r":23,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"20"}},{"r":23,"c":3,"v":{"f":"=Q!L32","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C24*D24"}},{"r":23,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":23,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":23,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":23,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":23,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Neighborhood-scale amenities","qp":1}},{"r":24,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"20"}},{"r":24,"c":3,"v":{"f":"=Q!M32","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C25*D25"}},{"r":24,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":24,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":24,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":24,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other public item (if any)","qp":1}},{"r":25,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"1"}},{"r":25,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2,"v":"0","f":"=C26*D26"}},{"r":25,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","vt":0,"tb":2}},{"r":25,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":25,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":25,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Public spaces costs, subtotal","qp":1}},{"r":26,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":26,"c":3,"v":{"ct":{"fa":"0.00\\ \"ha\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":4,"v":{"f":"=SUM(E20:F26)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"vt":0,"tb":1}},{"r":26,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":26,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":26,"c":8,"v":{"f":"=E27*(1+G27)*(1+H27)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":9,"v":{"f":"=$J$3","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"5.1999999999999998E-2"}},{"r":26,"c":10,"v":{"f":"=I27*(1+J27)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":27,"c":0,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total cost (base year)","qp":1}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":4,"v":{"f":"=E6+E19+E27","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"0"}},{"r":27,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":27,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":8,"v":{"f":"=I6+I19+I27","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":27,"c":9,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":10,"v":{"f":"=K6+K19+K27","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":28,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":28,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":28,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":28,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":28,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":28,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":28,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":28,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1,"v":"Spot costing","qp":1}},{"r":29,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":29,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":29,"c":10,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"these rows can be hidden","qp":1}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Spot costing is applicable to all lands: i.e. both private and public lands.","qp":1}},{"r":30,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":30,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":30,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"inlineStr","s":[{"v":"by location \r\n(in color code)","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":31,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"net area (a)\r\n","ff":"Arial","fc":"#000000","fs":8,"bl":1},{"v":"(partitions only)","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"net area (a)\r\n","ff":"Arial","fc":"#000000","fs":8,"bl":1},{"v":"(partitions only)","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"land\r\ncosts","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"tb":2}},{"r":31,"c":5,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"tb":2}},{"r":31,"c":6,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"public network \r\ncosts","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"public space\r\ncosts","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":8,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"total \r\ncosts","ff":"Arial","fc":"#000000","fs":8,"bl":1}]},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":31,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":32,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Total base-year cost to be recovered (amount)","qp":1}},{"r":32,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":32,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":32,"c":4,"v":{"f":"='2neighborhood'!K6","ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","vt":0,"tb":1,"v":"0"}},{"r":32,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","vt":0,"tb":1}},{"r":32,"c":6,"v":{"f":"='2neighborhood'!K19","ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":32,"c":7,"v":{"f":"='2neighborhood'!K27","ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":32,"c":8,"v":{"f":"=SUM(E33:H33)","ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":32,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":0,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"ht":2,"vt":0,"tb":1}},{"r":33,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"ht":2,"vt":0,"tb":1,"v":"...per gross area","qp":1}},{"r":33,"c":2,"v":{"f":"=SUM(C39:D39)","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#808080","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#808080","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2}},{"r":33,"c":4,"v":{"f":"=E33/$C34","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":33,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"vt":0,"tb":2}},{"r":33,"c":6,"v":{"f":"=G33/$C34","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":33,"c":7,"v":{"f":"=H33/$C34","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":33,"c":8,"v":{"f":"=I33/$C34","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","it":1,"un":0,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":33,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":11,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#808080","ff":"Arial","un":0,"vt":0,"tb":2}},{"r":34,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFE6E6","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":34,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFE6E6","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land on arteries","qp":1}},{"r":34,"c":2,"v":{"f":"=Q!Q18","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":3,"v":{"f":"=Q!Q33","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":4,"v":{"f":"=(C35+D35)*E$34/C35","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":34,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":34,"c":6,"v":{"f":"='2neighborhood'!K10/C35","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":34,"c":7,"v":{"f":"=(C35+D35)*H$34/C35","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":34,"c":8,"v":{"f":"=SUM(E35:H35)","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":34,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":0,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FDEFE4","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":35,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land on secondaries","qp":1}},{"r":35,"c":2,"v":{"f":"=Q!Q22","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":3,"v":{"f":"=Q!Q34","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":4,"v":{"f":"=(C36+D36)*E$34/C36","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":35,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":35,"c":6,"v":{"f":"='2neighborhood'!K14/C36","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":35,"c":7,"v":{"f":"=(C36+D36)*H$34/C36","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":35,"c":8,"v":{"f":"=SUM(E36:H36)","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":35,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":36,"c":0,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFF8E6","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#FFF8E6","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land on local roads","qp":1}},{"r":36,"c":2,"v":{"f":"=Q!Q25","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":36,"c":3,"v":{"f":"=Q!Q35","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":36,"c":4,"v":{"f":"=(C37+D37)*E$34/C37","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":36,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":36,"c":6,"v":{"f":"='2neighborhood'!K18/C37","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":36,"c":7,"v":{"f":"=(C37+D37)*H$34/C37","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":36,"c":8,"v":{"f":"=SUM(E37:H37)","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":36,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#D9E5F1","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land in off-grid clusters","qp":1}},{"r":37,"c":2,"v":{"f":"=Q!Q31","ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":37,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":4,"v":{"f":"=(C38+D38)*E$34/C38","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":37,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"fs":8,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":37,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":7,"v":{"f":"=(C38+D38)*H$34/C38","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":37,"c":8,"v":{"f":"=SUM(E38:H38)","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":37,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":38,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Subtotal or average","qp":1}},{"r":38,"c":2,"v":{"f":"=SUM(C35:C38)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":38,"c":3,"v":{"f":"=SUM(L35:L38)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":38,"c":4,"v":{"f":"=(E35*$C35+E36*$C36+E37*$C37+E38*$C38)/$C39","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":5,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2 net\""},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":38,"c":6,"v":{"f":"=(G35*$C35+G36*$C36+G37*$C37+G38*$C38)/$C39","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":7,"v":{"f":"=(H35*$C35+H36*$C36+H37*$C37+H38*$C38)/$C39","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":8,"v":{"f":"=(I35*$C35+I36*$C36+I37*$C37+I38*$C38)/$C39","ct":{"fa":"\"$\"0.00\\ \"/m2 net\"","t":"e"},"bg":"#d9d9d9","fs":8,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":0,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Cost recovered (amount)","qp":1}},{"r":39,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":4,"v":{"f":"=E39*$C39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","vt":0,"tb":1,"v":"#DIV/0!"}},{"r":39,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","vt":0,"tb":1}},{"r":39,"c":6,"v":{"f":"=G39*$C39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":39,"c":7,"v":{"f":"=H39*$C39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":39,"c":8,"v":{"f":"=I39*$C39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":39,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":8,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":40,"c":0,"v":{"f":"=\"@Matt: for spot costing - possible to allocate higher share of city/district/local public spaces to different locations\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt: for spot costing - possible to allocate higher share of city/district/local public spaces to different locations"}},{"r":40,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":40,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":40,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":40,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":40,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":40,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":41,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":41,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":41,"c":9,"v":{"tb":1}},{"r":41,"c":10,"v":{"tb":1}},{"r":41,"c":11,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":42,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Revenues from serviced land, after differential pricing by location, permitted use and density","qp":1}},{"r":42,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":42,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":42,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":42,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":42,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":42,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":42,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":42,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":42,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":42,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":43,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Please note, this section does ","ff":"Arial","fc":"#000000","fs":9},{"v":"not","ff":"Arial","fc":"#000000","fs":9,"un":1,"bl":1,"it":1},{"v":" categorize how much the public needs to pay for public lands; instead it quantifies the value (and opportunity cost) of lands carved out for public use.","ff":"Arial","fc":"#000000","fs":9}]},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":43,"c":1,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":43,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":43,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":43,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":43,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":43,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":43,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":43,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":43,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":44,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Whether or not (and, if so, how much) is to be paid for public lands is decided in the stakeholder spreadsheet, distributing costs and benefits of the projects amongst stakeholders equitably.","qp":1}},{"r":44,"c":1,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":44,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":44,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":44,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":44,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":44,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":44,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":44,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":44,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":44,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":45,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Private land by location (in color code)","qp":1}},{"r":45,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"typical land use, examples","qp":1}},{"r":45,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":45,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"FAR","qp":1}},{"r":45,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"profit\r\n(c) ","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":45,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"land price  \r\n(or value)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":45,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"inlineStr","s":[{"v":"private lands \r\n(a)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":45,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"inlineStr","s":[{"v":"public lands \r\n(a)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":45,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"inlineStr","s":[{"v":"revenue \r\nfrom private","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":45,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"inlineStr","s":[{"v":"value \r\nof public","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":46,"c":0,"v":{"f":"='2neighborhood'!I35","ct":{"fa":"\"Spot cost along arteries\"\\ \"$\"#,##0.00\\ \"/m2 (b)\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":46,"c":1,"v":{"ct":{"fa":"\"Spot cost along arteries\"\\ \"$\"#,##0.00\\ \"/m2 (b)\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1}},{"r":46,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":46,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"tb":2}},{"r":46,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":46,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"tb":2}},{"r":46,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"tb":2}},{"r":46,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"tb":2}},{"r":46,"c":10,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"tb":2}},{"r":47,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":47,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x artery (corner)","qp":1}},{"r":47,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"XXL offices","qp":1}},{"r":47,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":47,"c":4,"v":{"f":"=Q!T14","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"1"}},{"r":47,"c":6,"v":{"f":"=A$47*(1+F48)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":47,"c":7,"v":{"f":"=Q!O14","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":8,"v":{"f":"=Q!N14","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":47,"c":9,"v":{"f":"=$G48*H48","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":47,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G49*I48"}},{"r":48,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":48,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x secondary (corner)","qp":1}},{"r":48,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"XL offices","qp":1}},{"r":48,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":48,"c":4,"v":{"f":"=Q!T15","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.8"}},{"r":48,"c":6,"v":{"f":"=A$47*(1+F49)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":48,"c":7,"v":{"f":"=Q!O15","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":8,"v":{"f":"=Q!N15","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":48,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G49*H49"}},{"r":48,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G50*I49"}},{"r":49,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#e6b9b8","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":49,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#e6b9b8","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery x tertiary (corner)","qp":1}},{"r":49,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"L retail, offices, residential","qp":1}},{"r":49,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":49,"c":4,"v":{"f":"=Q!T16","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":49,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.6"}},{"r":49,"c":6,"v":{"f":"=A$47*(1+F50)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":49,"c":7,"v":{"f":"=Q!O16","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":49,"c":8,"v":{"f":"=Q!N16","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":49,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G50*H50"}},{"r":49,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G51*I50"}},{"r":50,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":50,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Artery (regular)","qp":1}},{"r":50,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"M retail, offices, residential","qp":1}},{"r":50,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":50,"c":4,"v":{"f":"=Q!T17","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":50,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.4"}},{"r":50,"c":6,"v":{"f":"=A$47*(1+F51)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":50,"c":7,"v":{"f":"=Q!O17","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":50,"c":8,"v":{"f":"=Q!N17","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":50,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G51*H51"}},{"r":50,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G52*I51"}},{"r":51,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on arteries, average/subtotal","qp":1}},{"r":51,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#F4E1E1","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":51,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#F4E1E1","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":51,"c":4,"v":{"f":"=(E48*SUM(H48:I48)+E49*SUM(H49:I49)+E50*SUM(H50:I50)+E51*SUM(H51:I51))/SUM(H52:I52)","ct":{"fa":"0.00","t":"e"},"bg":"#F4E1E1","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":51,"c":5,"v":{"f":"=G52/'2neighborhood'!I35-1","ct":{"fa":"0%","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":51,"c":6,"v":{"f":"=J52/H52","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#F4E1E1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":51,"c":7,"v":{"f":"=Q!O18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#F4E1E1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":51,"c":8,"v":{"f":"=Q!N18","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#F4E1E1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":51,"c":9,"v":{"f":"=SUM(J48:J51)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#F4E1E1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":51,"c":10,"v":{"f":"=SUM(K48:K51)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#F4E1E1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":52,"c":0,"v":{"f":"='2neighborhood'!I36","ct":{"fa":"\"Spot cost along secondaries\"\\ \"$\"#,##0.00\\ \"/m2 (b)\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":52,"c":1,"v":{"ct":{"fa":"\"Spot cost along secondaries\"\\ \"$\"#,##0.00\\ \"/m2 (b)\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1}},{"r":52,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":4,"v":{"ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":52,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":52,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":52,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":52,"c":10,"v":{"tb":1}},{"r":53,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":53,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary x secondary (corner)","qp":1}},{"r":53,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"L retail, offices, residential","qp":1}},{"r":53,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":53,"c":4,"v":{"f":"=Q!T19","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":53,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.6"}},{"r":53,"c":6,"v":{"f":"=A$53*(1+F54)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":53,"c":7,"v":{"f":"=Q!O19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":53,"c":8,"v":{"f":"=Q!N19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":53,"c":9,"v":{"f":"=$G54*H54","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":53,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G55*I54"}},{"r":54,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":54,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary x tertiary (corner)","qp":1}},{"r":54,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"M retail, offices, residential","qp":1}},{"r":54,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":54,"c":4,"v":{"f":"=Q!T20","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":54,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.4"}},{"r":54,"c":6,"v":{"f":"=A$53*(1+F55)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":54,"c":7,"v":{"f":"=Q!O20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":54,"c":8,"v":{"f":"=Q!N20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":54,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G55*H55"}},{"r":54,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G56*I55"}},{"r":55,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":55,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondary (regular)","qp":1}},{"r":55,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"SM retail, offices, residential","qp":1}},{"r":55,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":55,"c":4,"v":{"f":"=Q!T21","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":55,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.2"}},{"r":55,"c":6,"v":{"f":"=A$53*(1+F56)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":55,"c":7,"v":{"f":"=Q!O21","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":55,"c":8,"v":{"f":"=Q!N21","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":55,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G56*H56"}},{"r":55,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G57*I56"}},{"r":56,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":56,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on secondaries, average/subtotal","qp":1}},{"r":56,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":56,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#FDEFE4","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":56,"c":4,"v":{"f":"=(E54*SUM(H54:I54)+E55*SUM(H55:I55)+E56*SUM(H56:I56))/SUM(H57:I57)","ct":{"fa":"0.00","t":"e"},"bg":"#FDEFE4","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":56,"c":5,"v":{"f":"=G57/'2neighborhood'!I36-1","ct":{"fa":"0%","t":"e"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":56,"c":6,"v":{"f":"=J57/H57","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":56,"c":7,"v":{"f":"=Q!O22","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":56,"c":8,"v":{"f":"=Q!N22","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":56,"c":9,"v":{"f":"=SUM(J54:J56)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":56,"c":10,"v":{"f":"=SUM(K54:K56)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":57,"c":0,"v":{"f":"='2neighborhood'!I37","ct":{"fa":"\"Spot cost along locals\"\\ \"$\"#,##0.00\\ \"/m2 (b)\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":57,"c":1,"v":{"ct":{"fa":"\"Spot cost along locals\"\\ \"$\"#,##0.00\\ \"/m2 (b)\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":1}},{"r":57,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":4,"v":{"ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":57,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":57,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":57,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":57,"c":10,"v":{"tb":1}},{"r":58,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":58,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiary x tertiary (corner)","qp":1}},{"r":58,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"S commercial, manufacturing, residential ","qp":1}},{"r":58,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":58,"c":4,"v":{"f":"=Q!T23","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":58,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.2"}},{"r":58,"c":6,"v":{"f":"=A$58*(1+F59)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":58,"c":7,"v":{"f":"=Q!O23","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":58,"c":8,"v":{"f":"=Q!N23","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":58,"c":9,"v":{"f":"=$G59*H59","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":58,"c":10,"v":{"f":"=$G59*I59","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":59,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":59,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiary (regular)","qp":1}},{"r":59,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"M commercial, manufacturing, residential ","qp":1}},{"r":59,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":59,"c":4,"v":{"f":"=Q!T24","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":59,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":59,"c":6,"v":{"f":"=A$58*(1+F60)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":59,"c":7,"v":{"f":"=Q!O24","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":59,"c":8,"v":{"f":"=Q!N24","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":59,"c":9,"v":{"f":"=$G60*H60","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":59,"c":10,"v":{"f":"=$G60*I60","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":60,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":60,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land on local roads, average/subtotal","qp":1}},{"r":60,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#FFF8E6","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":60,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#FFF8E6","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":60,"c":4,"v":{"f":"=(E59*SUM(H59:I59)+E60*SUM(H60:I60))/SUM(H61:I61)","ct":{"fa":"0.00","t":"e"},"bg":"#FFF8E6","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":60,"c":5,"v":{"f":"=G61/'2neighborhood'!I37-1","ct":{"fa":"0%","t":"e"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":60,"c":6,"v":{"f":"=J61/H61","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":60,"c":7,"v":{"f":"=Q!O25","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":60,"c":8,"v":{"f":"=Q!N25","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":60,"c":9,"v":{"f":"=SUM(J59:J60)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":60,"c":10,"v":{"f":"=SUM(K59:K60)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":61,"c":0,"v":{"f":"='2neighborhood'!I38","ct":{"fa":"\"Spot cost for off-grid\"\\ \"$\"#,##0.00\\ \"/m2 (b)\"","t":"e"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":61,"c":1,"v":{"ct":{"fa":"\"Spot cost for off-grid\"\\ \"$\"#,##0.00\\ \"/m2 (b)\""},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2}},{"r":61,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":4,"v":{"ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":61,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":61,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":61,"c":10,"v":{"tb":1}},{"r":62,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions","qp":1}},{"r":62,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on arteries","qp":1}},{"r":62,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"SMEs","qp":1}},{"r":62,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":62,"c":4,"v":{"f":"=Q!T26","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":62,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.75"}},{"r":62,"c":6,"v":{"f":"=A$62*(1+F63)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":62,"c":7,"v":{"f":"=Q!O26","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":62,"c":8,"v":{"f":"=Q!N26","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":62,"c":9,"v":{"f":"=$G63*H63","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":62,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G64*I63"}},{"r":62,"c":12,"v":{"f":"='3art'!H20","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":62,"c":13,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"estimated price of serviced cluster lots, \r\nfor calibration","ff":"Arial","fc":"#FF0000","fs":8}]},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions","qp":1}},{"r":63,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on secondaries","qp":1}},{"r":63,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential ","qp":1}},{"r":63,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":63,"c":4,"v":{"f":"=Q!T27","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":63,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.75"}},{"r":63,"c":6,"v":{"f":"=A$62*(1+F64)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":63,"c":7,"v":{"f":"=Q!O27","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":63,"c":8,"v":{"f":"=Q!N27","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":63,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G64*H64"}},{"r":63,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G65*I64"}},{"r":63,"c":12,"v":{"f":"='3sec'!H20","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":63,"c":13,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":64,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, simple & 1st","qp":1}},{"r":64,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"on locals","qp":1}},{"r":64,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential ","qp":1}},{"r":64,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":64,"c":4,"v":{"f":"=Q!T29","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":64,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"-0.25"}},{"r":64,"c":6,"v":{"f":"=A$62*(1+F65)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":64,"c":7,"v":{"f":"=Q!O28","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":64,"c":8,"v":{"f":"=Q!N28","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":64,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G65*H65"}},{"r":64,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G66*I65"}},{"r":64,"c":12,"v":{"f":"='3single'!H20","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":64,"c":13,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":65,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, 2nd","qp":1}},{"r":65,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"from 1st","qp":1}},{"r":65,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential ","qp":1}},{"r":65,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":65,"c":4,"v":{"f":"=Q!T30","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":65,"c":5,"v":{"f":"=F65","ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"-0.25"}},{"r":65,"c":6,"v":{"f":"=A$62*(1+F66)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":65,"c":7,"v":{"f":"=Q!O30","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":65,"c":8,"v":{"f":"=Q!N30","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":65,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G66*H66"}},{"r":65,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=$G67*I66"}},{"r":65,"c":12,"v":{"f":"='3multiple'!H32","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":65,"c":13,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":66,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":66,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, average/subtotal","qp":1}},{"r":66,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#D9E5F1","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":66,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#D9E5F1","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":66,"c":4,"v":{"f":"=(E63*SUM(H63:I63)+E64*SUM(H64:I64)+E65*SUM(H65:I65)+E66*SUM(H66:I66))/SUM(H67:I67)","ct":{"fa":"0%","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":66,"c":5,"v":{"f":"=G67/A62-1","ct":{"fa":"0%","t":"e"},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":66,"c":6,"v":{"f":"=J67/H67","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":66,"c":7,"v":{"f":"=Q!O31","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":66,"c":8,"v":{"f":"=Q!N31","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":66,"c":9,"v":{"f":"=SUM(J63:J66)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":66,"c":10,"v":{"f":"=SUM(K63:K66)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#D9E5F1","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":66,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":67,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":67,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":67,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#808080","ff":"Verdana","ht":0,"tb":1}},{"r":67,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","ht":0,"tb":1}},{"r":67,"c":6,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":67,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":68,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Private lands, subtotal","qp":1}},{"r":68,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":68,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":68,"c":4,"v":{"f":"=(E52*H52+E57*H57+E61*H61+E67*H67)/H69","ct":{"fa":"0.00","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":68,"c":5,"v":{"f":"=(J69)/(H67*A62+H61*A58+H57*A53+H52*A47)-1","ct":{"fa":"0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":68,"c":6,"v":{"f":"=J69/H69","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":68,"c":7,"v":{"f":"=SUM(H48:H68)/2","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":68,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":68,"c":9,"v":{"f":"=SUM(J48:J68)/2","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":68,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":69,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":69,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Public lands, subtotal","qp":1}},{"r":69,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":69,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":1}},{"r":69,"c":4,"v":{"f":"=(E52*I52+E57*I57+E61*I61+E67*I67)/I70","ct":{"fa":"0.00","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":69,"c":5,"v":{"f":"=(K70)/(I67*A62+I61*A58+I57*A53+I52*A47)-1","ct":{"fa":"0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":69,"c":6,"v":{"f":"=K70/I70","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":69,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":69,"c":8,"v":{"f":"=SUM(I48:I67)/2","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":69,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":69,"c":10,"v":{"f":"=SUM(K48:K68)/2","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":70,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":70,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"All lands, average/total","qp":1}},{"r":70,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":70,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":70,"c":4,"v":{"f":"=(E69*H69+E70*I70)/H71","ct":{"fa":"0.00","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":70,"c":5,"v":{"f":"=G71/'2neighborhood'!I39-1","ct":{"fa":"0%","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":70,"c":6,"v":{"f":"=J71/H71","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":70,"c":7,"v":{"f":"=SUM(H69:I70)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"0"}},{"r":70,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":70,"c":9,"v":{"f":"=SUM(J69:K70)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":70,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":71,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":71,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":71,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":71,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":72,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":72,"c":1,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Base-year surplus (loss)","qp":1}},{"r":72,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":72,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":72,"c":4,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":72,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":72,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":72,"c":7,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":72,"c":8,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":72,"c":9,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"revenues from (or 'value of') serviced land less cost for land, infrastructure and services","qp":1}},{"r":72,"c":10,"v":{"f":"=J71-K28","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":73,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":73,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":73,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":73,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":73,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":8,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":9,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency","qp":1}},{"r":73,"c":10,"v":{"f":"=K73/K28","ct":{"fa":"0.0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":73,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":73,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":74,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":74,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":74,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":74,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":75,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":75,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":75,"c":4,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":75,"c":11,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes:","qp":1}},{"r":76,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":77,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":77,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":77,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":77,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":77,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":77,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":77,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":78,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(0) aggregates for all landowners (allows manual input or data transfer from the '1site' sheet)","qp":1}},{"r":78,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(1) from the city scale model","qp":1}},{"r":79,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":80,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":81,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(b) the spot costing model considers location specific infrastructure and land costs. Particularly, it considers that off-grid areas do not consume public networks (while they share costs for public open spaces and amenities).","qp":1}},{"r":82,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(c) profit margin over base year cost","qp":1}}],"calcChain":[{"r":3,"c":3,"index":"27"},{"r":2,"c":8,"index":"27"},{"r":2,"c":10,"index":"27"},{"r":4,"c":3,"index":"27"},{"r":63,"c":4,"index":"27"},{"r":64,"c":4,"index":"27"},{"r":65,"c":4,"index":"27"},{"r":62,"c":4,"index":"27"},{"r":48,"c":4,"index":"27"},{"r":49,"c":4,"index":"27"},{"r":50,"c":4,"index":"27"},{"r":53,"c":4,"index":"27"},{"r":54,"c":4,"index":"27"},{"r":55,"c":4,"index":"27"},{"r":58,"c":4,"index":"27"},{"r":59,"c":4,"index":"27"},{"r":47,"c":4,"index":"27"},{"r":40,"c":0,"index":"27"},{"r":47,"c":7,"index":"27"},{"r":65,"c":5,"index":"27"},{"r":38,"c":3,"index":"27"},{"r":17,"c":9,"index":"27"},{"r":13,"c":9,"index":"27"},{"r":9,"c":9,"index":"27"},{"r":59,"c":8,"index":"27"},{"r":58,"c":8,"index":"27"},{"r":55,"c":8,"index":"27"},{"r":54,"c":8,"index":"27"},{"r":50,"c":8,"index":"27"},{"r":49,"c":8,"index":"27"},{"r":48,"c":8,"index":"27"},{"r":22,"c":3,"index":"27"},{"r":47,"c":8,"index":"27"},{"r":53,"c":8,"index":"27"},{"r":56,"c":8,"index":"27"},{"r":60,"c":8,"index":"27"},{"r":51,"c":8,"index":"27"},{"r":19,"c":3,"index":"27"},{"r":54,"c":7,"index":"27"},{"r":48,"c":7,"index":"27"},{"r":49,"c":7,"index":"27"},{"r":53,"c":7,"index":"27"},{"r":50,"c":7,"index":"27"},{"r":51,"c":7,"index":"27"},{"r":62,"c":7,"index":"27"},{"r":34,"c":2,"index":"27"},{"r":56,"c":7,"index":"27"},{"r":51,"c":4,"index":"27"},{"r":55,"c":7,"index":"27"},{"r":35,"c":2,"index":"27"},{"r":56,"c":4,"index":"27"},{"r":63,"c":7,"index":"27"},{"r":26,"c":9,"index":"27"},{"r":3,"c":9,"index":"27"},{"r":4,"c":9,"index":"27"},{"r":16,"c":3,"index":"27"},{"r":15,"c":3,"index":"27"},{"r":12,"c":3,"index":"27"},{"r":11,"c":3,"index":"27"},{"r":8,"c":3,"index":"27"},{"r":7,"c":3,"index":"27"},{"r":3,"c":4,"index":"27"},{"r":21,"c":3,"index":"27"},{"r":21,"c":4,"index":"27"},{"r":25,"c":4,"index":"27"},{"r":3,"c":8,"index":"27"},{"r":3,"c":10,"index":"27"},{"r":22,"c":4,"index":"27"},{"r":19,"c":4,"index":"27"},{"r":20,"c":3,"index":"27"},{"r":20,"c":4,"index":"27"},{"r":6,"c":3,"index":"27"},{"r":10,"c":3,"index":"27"},{"r":14,"c":3,"index":"27"},{"r":36,"c":3,"index":"27"},{"r":35,"c":3,"index":"27"},{"r":65,"c":8,"index":"27"},{"r":62,"c":8,"index":"27"},{"r":14,"c":4,"index":"27"},{"r":10,"c":4,"index":"27"},{"r":8,"c":4,"index":"27"},{"r":12,"c":4,"index":"27"},{"r":16,"c":4,"index":"27"},{"r":59,"c":7,"index":"27"},{"r":63,"c":8,"index":"27"},{"r":58,"c":7,"index":"27"},{"r":6,"c":4,"index":"27"},{"r":34,"c":3,"index":"27"},{"r":36,"c":2,"index":"27"},{"r":15,"c":4,"index":"27"},{"r":17,"c":4,"index":"27"},{"r":11,"c":4,"index":"27"},{"r":13,"c":4,"index":"27"},{"r":17,"c":8,"index":"27"},{"r":17,"c":10,"index":"27"},{"r":13,"c":8,"index":"27"},{"r":13,"c":10,"index":"27"},{"r":35,"c":6,"index":"27"},{"r":36,"c":6,"index":"27"},{"r":7,"c":4,"index":"27"},{"r":9,"c":4,"index":"27"},{"r":9,"c":8,"index":"27"},{"r":18,"c":4,"index":"27"},{"r":9,"c":10,"index":"27"},{"r":18,"c":8,"index":"27"},{"r":34,"c":6,"index":"27"},{"r":18,"c":10,"index":"27"},{"r":32,"c":6,"index":"27"},{"r":64,"c":8,"index":"27"},{"r":66,"c":8,"index":"27"},{"r":69,"c":8,"index":"27"},{"r":60,"c":7,"index":"27"},{"r":60,"c":4,"index":"27"},{"r":23,"c":3,"index":"27"},{"r":23,"c":4,"index":"27"},{"r":24,"c":3,"index":"27"},{"r":24,"c":4,"index":"27"},{"r":26,"c":4,"index":"27"},{"r":26,"c":8,"index":"27"},{"r":26,"c":10,"index":"27"},{"r":32,"c":7,"index":"27"},{"r":64,"c":7,"index":"27"},{"r":66,"c":7,"index":"27"},{"r":65,"c":7,"index":"27"},{"r":68,"c":7,"index":"27"},{"r":70,"c":7,"index":"27"},{"r":37,"c":2,"index":"27"},{"r":38,"c":2,"index":"27"},{"r":33,"c":2,"index":"27"},{"r":38,"c":6,"index":"27"},{"r":39,"c":6,"index":"27"},{"r":33,"c":6,"index":"27"},{"r":33,"c":7,"index":"27"},{"r":34,"c":7,"index":"27"},{"r":35,"c":7,"index":"27"},{"r":36,"c":7,"index":"27"},{"r":37,"c":7,"index":"27"},{"r":38,"c":7,"index":"27"},{"r":39,"c":7,"index":"27"},{"r":4,"c":4,"index":"27"},{"r":5,"c":4,"index":"27"},{"r":27,"c":4,"index":"27"},{"r":4,"c":8,"index":"27"},{"r":4,"c":10,"index":"27"},{"r":5,"c":8,"index":"27"},{"r":27,"c":8,"index":"27"},{"r":5,"c":10,"index":"27"},{"r":32,"c":4,"index":"27"},{"r":32,"c":8,"index":"27"},{"r":33,"c":8,"index":"27"},{"r":27,"c":10,"index":"27"},{"r":33,"c":4,"index":"27"},{"r":34,"c":4,"index":"27"},{"r":37,"c":4,"index":"27"},{"r":37,"c":8,"index":"27"},{"r":61,"c":0,"index":"27"},{"r":62,"c":6,"index":"27"},{"r":35,"c":4,"index":"27"},{"r":35,"c":8,"index":"27"},{"r":52,"c":0,"index":"27"},{"r":54,"c":6,"index":"27"},{"r":36,"c":4,"index":"27"},{"r":36,"c":8,"index":"27"},{"r":57,"c":0,"index":"27"},{"r":59,"c":6,"index":"27"},{"r":34,"c":8,"index":"27"},{"r":65,"c":6,"index":"27"},{"r":64,"c":6,"index":"27"},{"r":63,"c":6,"index":"27"},{"r":38,"c":4,"index":"27"},{"r":39,"c":4,"index":"27"},{"r":58,"c":6,"index":"27"},{"r":58,"c":9,"index":"27"},{"r":55,"c":6,"index":"27"},{"r":53,"c":6,"index":"27"},{"r":53,"c":9,"index":"27"},{"r":59,"c":9,"index":"27"},{"r":59,"c":10,"index":"27"},{"r":54,"c":9,"index":"27"},{"r":54,"c":10,"index":"27"},{"r":38,"c":8,"index":"27"},{"r":39,"c":8,"index":"27"},{"r":46,"c":0,"index":"27"},{"r":62,"c":9,"index":"27"},{"r":62,"c":10,"index":"27"},{"r":64,"c":9,"index":"27"},{"r":64,"c":10,"index":"27"},{"r":65,"c":9,"index":"27"},{"r":65,"c":10,"index":"27"},{"r":63,"c":10,"index":"27"},{"r":58,"c":10,"index":"27"},{"r":60,"c":10,"index":"27"},{"r":63,"c":9,"index":"27"},{"r":55,"c":9,"index":"27"},{"r":56,"c":9,"index":"27"},{"r":56,"c":6,"index":"27"},{"r":56,"c":5,"index":"27"},{"r":55,"c":10,"index":"27"},{"r":53,"c":10,"index":"27"},{"r":60,"c":9,"index":"27"},{"r":60,"c":6,"index":"27"},{"r":60,"c":5,"index":"27"},{"r":50,"c":6,"index":"27"},{"r":49,"c":6,"index":"27"},{"r":48,"c":6,"index":"27"},{"r":47,"c":6,"index":"27"},{"r":66,"c":10,"index":"27"},{"r":66,"c":9,"index":"27"},{"r":66,"c":6,"index":"27"},{"r":66,"c":5,"index":"27"},{"r":56,"c":10,"index":"27"},{"r":47,"c":9,"index":"27"},{"r":47,"c":10,"index":"27"},{"r":48,"c":9,"index":"27"},{"r":48,"c":10,"index":"27"},{"r":49,"c":9,"index":"27"},{"r":49,"c":10,"index":"27"},{"r":50,"c":9,"index":"27"},{"r":50,"c":10,"index":"27"},{"r":51,"c":10,"index":"27"},{"r":69,"c":10,"index":"27"},{"r":51,"c":9,"index":"27"},{"r":51,"c":6,"index":"27"},{"r":51,"c":5,"index":"27"},{"r":68,"c":9,"index":"27"},{"r":68,"c":5,"index":"27"},{"r":69,"c":5,"index":"27"},{"r":69,"c":6,"index":"27"},{"r":70,"c":9,"index":"27"},{"r":68,"c":6,"index":"27"},{"r":63,"c":12,"index":"27"},{"r":64,"c":12,"index":"27"},{"r":70,"c":6,"index":"27"},{"r":70,"c":5,"index":"27"},{"r":72,"c":10,"index":"27"},{"r":73,"c":10,"index":"27"},{"r":62,"c":12,"index":"27"},{"r":66,"c":4,"index":"27"},{"r":69,"c":4,"index":"27"},{"r":68,"c":4,"index":"27"},{"r":70,"c":4,"index":"27"},{"r":65,"c":12,"index":"27"}]},{"name":"2db","color":"#FFFF00","config":{"columnlen":{"0":257,"1":99,"2":83,"3":216},"customWidth":{"0":1,"1":1,"3":1},"rowlen":{"0":19,"1":19,"2":35,"3":19,"4":19,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"t":{"style":1,"color":"#000000"}}}],"rowhidden":{"20":0}},"index":"36","status":"0","order":"3","luckysheet_select_save":[{"row":[0,0],"column":[3,3],"sheetIndex":36}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"Neighborhood scale proforma","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Item","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land and site-related costs","qp":1}},{"r":3,"c":1,"v":{"f":"=-'2neighborhood'!K6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Arteries (main roads)","qp":1}},{"r":4,"c":1,"v":{"f":"=-'2neighborhood'!K10","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Secondaries (distributor roads)","qp":1}},{"r":5,"c":1,"v":{"f":"=-'2neighborhood'!K14","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Tertiaries (access and local roads)","qp":1}},{"r":6,"c":1,"v":{"f":"=-'2neighborhood'!K18","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Public Spaces","qp":1}},{"r":7,"c":1,"v":{"f":"=-'2neighborhood'!K27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Costs, total","qp":1}},{"r":8,"c":1,"v":{"f":"=SUM(B4:B8)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Revenues from private lands on arteries","qp":1}},{"r":9,"c":1,"v":{"f":"='2neighborhood'!J52","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":9,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...on secondaries","qp":1}},{"r":10,"c":1,"v":{"f":"='2neighborhood'!J57","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...on tertiaries","qp":1}},{"r":11,"c":1,"v":{"f":"='2neighborhood'!J61","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...in off-grid clusters","qp":1}},{"r":12,"c":1,"v":{"f":"='2neighborhood'!J67","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Revenues from private lands, subtotal","qp":1}},{"r":13,"c":1,"v":{"f":"=SUM(B10:B13)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Value of public lands","qp":1}},{"r":14,"c":1,"v":{"f":"='2neighborhood'!K70","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Revenues, total","qp":1}},{"r":15,"c":1,"v":{"f":"=SUM(B14:B15)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Project surplus (loss)","qp":1}},{"r":17,"c":1,"v":{"f":"=B9+B16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":17,"c":3,"v":{"ct":{"fa":"General","t":"s"},"bg":"#e6b9b8","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"formatting in case of loss","qp":1}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency (surplus/costs)","qp":1}},{"r":18,"c":1,"v":{"f":"=-B18/B9","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":3,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"formatting in case of loss","qp":1}},{"r":19,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Project surplus (loss), NPV","qp":1}},{"r":20,"c":1,"v":{"f":"=#REF!","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#REF!"}},{"r":20,"c":2,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"don't display","qp":1}},{"r":20,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"f":"=\"@Daniel, in the dashboard view hide any rows with zero value, if possible.\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel, in the dashboard view hide any rows with zero value, if possible."}},{"r":21,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":21,"c":0,"index":"36"},{"r":5,"c":1,"index":"36"},{"r":6,"c":1,"index":"36"},{"r":4,"c":1,"index":"36"},{"r":7,"c":1,"index":"36"},{"r":3,"c":1,"index":"36"},{"r":8,"c":1,"index":"36"},{"r":10,"c":1,"index":"36"},{"r":11,"c":1,"index":"36"},{"r":12,"c":1,"index":"36"},{"r":14,"c":1,"index":"36"},{"r":9,"c":1,"index":"36"},{"r":13,"c":1,"index":"36"},{"r":15,"c":1,"index":"36"},{"r":17,"c":1,"index":"36"},{"r":18,"c":1,"index":"36"},{"r":20,"c":1,"index":"36"}]},{"name":"3art","color":"#c3d69b","config":{"columnlen":{"0":281,"1":101,"2":101,"3":101,"4":101,"5":101,"6":101,"7":101,"8":101},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1},"rowlen":{"0":19,"1":19,"2":19,"3":19,"4":32,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":39,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"l":{"style":8,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"t":{"style":1,"color":"#000000"}}}],"merge":{"17_2":{"r":17,"c":2,"rs":1,"cs":3},"20_2":{"r":20,"c":2,"rs":1,"cs":3},"18_2":{"r":18,"c":2,"rs":1,"cs":3},"19_2":{"r":19,"c":2,"rs":1,"cs":3}}},"index":"47","status":"0","order":"4","luckysheet_select_save":[{"row":[17,17],"column":[2,2],"sheetIndex":47}],"zoomRatio":1.5,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on arteries: development of semi-private / collective lands","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on arteries…","qp":1}},{"r":2,"c":1,"v":{"f":"=Q!C45","ct":{"fa":"General"},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"0"}},{"r":2,"c":2,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"hide sheet if value is zero","qp":1}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Costs, land & site development","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":1,"v":"unit cost","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2 *\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":1,"v":"quantity (a)","qp":1}},{"r":4,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"hard cost","qp":1}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"physical contingency","qp":1}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"design & management","qp":1}},{"r":4,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"base-year cost before interest","qp":1}},{"r":4,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"interest\r\n cost","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"inlineStr","s":[{"v":"total cost\r\n(base year)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions (2)","qp":1}},{"r":5,"c":1,"v":{"f":"='2neighborhood'!G63","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":2,"v":{"f":"=Q!O26","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":3,"v":{"f":"=B6*C6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"On-grid subpartitions (frontage / access, 2)","qp":1}},{"r":6,"c":1,"v":{"f":"='2neighborhood'!G51","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":2,"v":{"f":"=Q!G45","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"=B7*C7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"less cost share with on-grid lots (x)","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.5"}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":3,"v":{"f":"=-D7*B8","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land-related costs, subtotal","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":3,"v":{"f":"=SUM(D6:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":8,"c":6,"v":{"f":"=D9*(1+E9)*(1+F9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":8,"c":8,"v":{"f":"=G9*(1+H9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) network","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"500"}},{"r":9,"c":2,"v":{"f":"=Q!D45","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":3,"v":{"f":"=B10*C10","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to individual subpartitions (lots)","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"200"}},{"r":10,"c":2,"v":{"f":"=Q!E45","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":3,"v":{"f":"=B11*C11","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) open spaces","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"20"}},{"r":11,"c":2,"v":{"f":"=Q!I45","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":3,"v":{"f":"=B12*C12","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) amenities","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"f":"=B13*C13","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other semi-private (collective) items, if any","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"f":"=B14*C14","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) development, subtotal","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":3,"v":{"f":"=SUM(D10:D14)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":14,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":14,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":14,"c":6,"v":{"f":"=D15*(1+E15)*(1+F15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":7,"v":{"f":"=$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":14,"c":8,"v":{"f":"=G15*(1+H15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Cost, total","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":3,"v":{"f":"=D15+D9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":6,"v":{"f":"=G15+G9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"f":"=I15+I9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Revenues, by location (in color code)","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"area \r\n(a)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"typical land use, example","qp":1}},{"r":17,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"FAR","qp":1}},{"r":17,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"differential profit (c) ","qp":1}},{"r":17,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"differential \r\nprice","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"revenue","qp":1}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"semi-private (collective) spaces (a)","qp":1}},{"r":18,"c":1,"v":{"f":"=Q!H45+Q!I45","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"shared circulation, open spaces, and amenities ","qp":1}},{"r":18,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue generating private lots (a)","qp":1}},{"r":19,"c":1,"v":{"f":"=C6-B19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":2,"v":{"f":"='2neighborhood'!C63","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"str"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"SMEs"}},{"r":19,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":5,"v":{"f":"='2neighborhood'!E63","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":6,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.5"}},{"r":19,"c":7,"v":{"f":"=$I16/$B20*(1+G20)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":8,"v":{"f":"=$H20*B20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other, if any","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"e.g. from community facilities","qp":1}},{"r":20,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Revenue, total","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":3,"v":{"f":"=D20+D14","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":8,"v":{"f":"=SUM(I19:I21)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":22,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":23,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Base-year surplus (loss)","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":4,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":7,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"revenues from (or 'value of') serviced land less cost for land, infrastructure and services","qp":1}},{"r":23,"c":8,"v":{"f":"=I22-I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":24,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency","qp":1}},{"r":24,"c":8,"v":{"f":"=I24/I16","ct":{"fa":"0.0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":24,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":25,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(2) pricing from the neighborhood scale model","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":29,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":29,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":29,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(c) profit margin over base year cost","qp":1}},{"r":30,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"(x) costs may be shared with on-grid lots in case of duplicate use, such as entrances that also serve the back of the on-grid lot or that allow a bridge building on top of a gate, or access paths that only consume setbacks / side margins between on-grid buildings.","qp":1}},{"r":32,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":32,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":32,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":32,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":32,"c":5,"v":{"tb":1}},{"r":32,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":33,"c":0,"v":{"f":"=\"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings...\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings..."}},{"r":34,"c":0,"v":{"f":"=\"@Daniel, Hide sheet if value in B3 is zero.\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, Hide sheet if value in B3 is zero."}}],"calcChain":[{"r":19,"c":2,"index":"47"},{"r":19,"c":5,"index":"47"},{"r":34,"c":0,"index":"47"},{"r":2,"c":1,"index":"47"},{"r":10,"c":2,"index":"47"},{"r":33,"c":0,"index":"47"},{"r":10,"c":3,"index":"47"},{"r":9,"c":2,"index":"47"},{"r":6,"c":2,"index":"47"},{"r":14,"c":7,"index":"47"},{"r":12,"c":3,"index":"47"},{"r":9,"c":3,"index":"47"},{"r":13,"c":3,"index":"47"},{"r":21,"c":3,"index":"47"},{"r":5,"c":2,"index":"47"},{"r":18,"c":1,"index":"47"},{"r":19,"c":1,"index":"47"},{"r":11,"c":2,"index":"47"},{"r":11,"c":3,"index":"47"},{"r":14,"c":3,"index":"47"},{"r":14,"c":6,"index":"47"},{"r":14,"c":8,"index":"47"},{"r":5,"c":1,"index":"47"},{"r":5,"c":3,"index":"47"},{"r":6,"c":1,"index":"47"},{"r":6,"c":3,"index":"47"},{"r":7,"c":3,"index":"47"},{"r":8,"c":3,"index":"47"},{"r":8,"c":6,"index":"47"},{"r":15,"c":3,"index":"47"},{"r":8,"c":8,"index":"47"},{"r":15,"c":6,"index":"47"},{"r":15,"c":8,"index":"47"},{"r":19,"c":7,"index":"47"},{"r":19,"c":8,"index":"47"},{"r":21,"c":8,"index":"47"},{"r":23,"c":8,"index":"47"},{"r":24,"c":8,"index":"47"}]},{"name":"3sec","color":"#c3d69b","config":{"columnlen":{"0":281,"1":101,"2":101,"3":101,"4":101,"5":101,"6":101,"7":101,"8":101},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1},"rowlen":{"0":19,"1":19,"2":19,"3":19,"4":32,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":39,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19,"60":19,"61":19,"62":19,"63":19,"64":19,"65":19,"66":19,"68":19,"71":37,"75":19,"76":19,"77":19,"78":19,"79":19,"80":19,"81":19,"82":19,"83":19,"84":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"60":1,"61":1,"62":1,"63":1,"64":1,"65":1,"66":1,"68":1,"71":1,"75":1,"76":1,"77":1,"78":1,"79":1,"80":1,"81":1,"82":1,"83":1,"84":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"l":{"style":8,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"t":{"style":1,"color":"#000000"}}}],"merge":{"17_2":{"r":17,"c":2,"rs":1,"cs":3},"20_2":{"r":20,"c":2,"rs":1,"cs":3},"18_2":{"r":18,"c":2,"rs":1,"cs":3},"19_2":{"r":19,"c":2,"rs":1,"cs":3}}},"index":"57","status":"0","order":"5","luckysheet_select_save":[{"row":[19,19],"column":[2,2],"sheetIndex":57}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on secondaries: development of semi-private / collective lands","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on secondaries…","qp":1}},{"r":2,"c":1,"v":{"f":"=Q!C46","ct":{"fa":"General"},"bg":"#fdeada","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Costs, land & site development","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":1,"v":"unit cost","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2 *\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":1,"v":"quantity (a)","qp":1}},{"r":4,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"hard cost","qp":1}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"physical contingency","qp":1}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"design & management","qp":1}},{"r":4,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2,"v":"base-year cost before interest","qp":1}},{"r":4,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"interest\r\n cost","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"inlineStr","s":[{"v":"total cost\r\n(base year)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions (2)","qp":1}},{"r":5,"c":1,"v":{"f":"='2neighborhood'!G64","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":2,"v":{"f":"=Q!O27","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":3,"v":{"f":"=B6*C6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"On-grid subpartitions (frontage / access, 2)","qp":1}},{"r":6,"c":1,"v":{"f":"='2neighborhood'!G56","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":2,"v":{"f":"=Q!G46","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"=B7*C7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"less cost share with on-grid lots (x)","qp":1}},{"r":7,"c":1,"v":{"f":"='3art'!B8","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.5"}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":3,"v":{"f":"=-D7*B8","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land-related costs, subtotal","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":3,"v":{"f":"=SUM(D6:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":4,"v":{"f":"='3art'!E9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":5,"v":{"f":"='3art'!F9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":8,"c":6,"v":{"f":"=D9*(1+E9)*(1+F9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":7,"v":{"f":"='3art'!H9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":8,"c":8,"v":{"f":"=G9*(1+H9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) network","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"500"}},{"r":9,"c":2,"v":{"f":"=Q!D46","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":3,"v":{"f":"=B10*C10","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to individual subpartitions (lots)","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"180"}},{"r":10,"c":2,"v":{"f":"=Q!E46","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":3,"v":{"f":"=B11*C11","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) open spaces","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"15"}},{"r":11,"c":2,"v":{"f":"=Q!I46","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":3,"v":{"f":"=B12*C12","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) amenities","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"f":"=B13*C13","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other semi-private (collective) items, if any","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"f":"=B14*C14","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) development, subtotal","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":3,"v":{"f":"=SUM(D10:D14)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":14,"c":4,"v":{"f":"='3art'!E15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":14,"c":5,"v":{"f":"='3art'!F15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":14,"c":6,"v":{"f":"=D15*(1+E15)*(1+F15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":7,"v":{"f":"='3art'!$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":14,"c":8,"v":{"f":"=G15*(1+H15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Cost, total","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":3,"v":{"f":"=D15+D9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":6,"v":{"f":"=G15+G9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"f":"=I15+I9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Revenues, by location (in color code)","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"area \r\n(a)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"typical land use, example","qp":1}},{"r":17,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"FAR","qp":1}},{"r":17,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"differential profit (c) ","qp":1}},{"r":17,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"differential \r\nprice","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"revenue","qp":1}},{"r":17,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"semi-private (collective) spaces (a)","qp":1}},{"r":18,"c":1,"v":{"f":"=Q!H46+Q!I46","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"shared circulation, open spaces, and amenities ","qp":1}},{"r":18,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue generating private lots (a)","qp":1}},{"r":19,"c":1,"v":{"f":"=C6-B19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":2,"v":{"f":"='2neighborhood'!C64","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"str"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential "}},{"r":19,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":5,"v":{"f":"='2neighborhood'!E64","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":6,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.4"}},{"r":19,"c":7,"v":{"f":"=$I16/$B20*(1+G20)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":8,"v":{"f":"=$H20*B20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other, if any","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"e.g. from community facilities","qp":1}},{"r":20,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Revenue, total","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":3,"v":{"f":"=D20+D14","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":8,"v":{"f":"=SUM(I19:I21)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":22,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":23,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Base-year surplus (loss)","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":4,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":7,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"revenues from (or 'value of') serviced land less cost for land, infrastructure and services","qp":1}},{"r":23,"c":8,"v":{"f":"=I22-I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":24,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency","qp":1}},{"r":24,"c":8,"v":{"f":"=I24/I16","ct":{"fa":"0.0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":24,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":25,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":27,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(2) pricing from the neighborhood scale model","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":29,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":29,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":29,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(c) profit margin over base year cost","qp":1}},{"r":30,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"(x) costs may be shared with on-grid lots in case of duplicate use, such as entrances that also serve the back of the on-grid lot or that allow a bridge building on top of a gate, or access paths that only consume setbacks / side margins between on-grid buildings.","qp":1}},{"r":31,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":32,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":32,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":32,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":32,"c":5,"v":{"tb":1}},{"r":32,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":33,"c":0,"v":{"f":"=\"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings...\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings..."}},{"r":33,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":0,"v":{"f":"=\"@Daniel, Hide sheet if value in B3 is zero.\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, Hide sheet if value in B3 is zero."}},{"r":34,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":60,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":60,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":60,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":60,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":61,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":61,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":61,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":61,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":61,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":61,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":62,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":62,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":63,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":63,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":63,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":63,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":64,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":64,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(2) pricing from the neighborhood scale model","qp":1}},{"r":65,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"(x) costs may be shared with adjacent on-grid lots, e.g. in case of double use, such as entrances that also serve the back of the on-grid lot or that allow a bridge building on top of a gate, or access paths that only consume setbacks / side margins between on-grid buildings.","qp":1}},{"r":68,"c":0,"v":{"f":"=\"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings...\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings..."}},{"r":71,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Revenues from individual serviced lots in off-grid clusters.","qp":1}},{"r":71,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":71,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":71,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":71,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":71,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":71,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":71,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":71,"c":9,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"imputed value for calibration (x)","qp":1}},{"r":75,"c":0,"v":{"tb":1}},{"r":75,"c":1,"v":{"tb":1}},{"r":75,"c":2,"v":{"tb":1}},{"r":75,"c":3,"v":{"tb":1}},{"r":75,"c":4,"v":{"tb":1}},{"r":75,"c":5,"v":{"tb":1}},{"r":75,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":76,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":76,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":76,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":76,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":76,"c":5,"v":{"tb":1}},{"r":76,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":76,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":77,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1}},{"r":77,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":77,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":77,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":77,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":77,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":78,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":78,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":78,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":78,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":78,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":78,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":78,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":78,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"column H: profit input is Retorn on Investment (ROI)","qp":1}},{"r":79,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":2}},{"r":79,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":79,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":79,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":80,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":80,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":80,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":80,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":80,"c":5,"v":{"tb":1}},{"r":80,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":80,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":80,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":81,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(b) from the spot costing model","qp":1}},{"r":81,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":81,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":81,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":81,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":81,"c":5,"v":{"tb":1}},{"r":81,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":81,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":81,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":82,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":" (x) after phasing, price contingencies and cost of finance (preview of budget results, with current settings)","qp":1}},{"r":82,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":82,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":82,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":82,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":82,"c":5,"v":{"tb":1}},{"r":82,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":82,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":82,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":83,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":83,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":83,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":83,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":83,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":83,"c":5,"v":{"tb":1}},{"r":83,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":83,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":83,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":84,"c":0,"v":{"f":"=\"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands...\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands..."}},{"r":84,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":84,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":84,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":84,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":84,"c":5,"v":{"tb":1}},{"r":84,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":84,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":84,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}}],"calcChain":[{"r":19,"c":5,"index":"57"},{"r":19,"c":2,"index":"57"},{"r":34,"c":0,"index":"57"},{"r":33,"c":0,"index":"57"},{"r":2,"c":1,"index":"57"},{"r":7,"c":1,"index":"57"},{"r":8,"c":5,"index":"57"},{"r":8,"c":7,"index":"57"},{"r":10,"c":2,"index":"57"},{"r":10,"c":3,"index":"57"},{"r":12,"c":3,"index":"57"},{"r":13,"c":3,"index":"57"},{"r":21,"c":3,"index":"57"},{"r":14,"c":4,"index":"57"},{"r":14,"c":5,"index":"57"},{"r":14,"c":7,"index":"57"},{"r":84,"c":0,"index":"57"},{"r":68,"c":0,"index":"57"},{"r":6,"c":2,"index":"57"},{"r":9,"c":2,"index":"57"},{"r":9,"c":3,"index":"57"},{"r":11,"c":2,"index":"57"},{"r":11,"c":3,"index":"57"},{"r":14,"c":3,"index":"57"},{"r":14,"c":6,"index":"57"},{"r":5,"c":2,"index":"57"},{"r":18,"c":1,"index":"57"},{"r":19,"c":1,"index":"57"},{"r":14,"c":8,"index":"57"},{"r":8,"c":4,"index":"57"},{"r":5,"c":1,"index":"57"},{"r":5,"c":3,"index":"57"},{"r":6,"c":1,"index":"57"},{"r":6,"c":3,"index":"57"},{"r":7,"c":3,"index":"57"},{"r":8,"c":3,"index":"57"},{"r":15,"c":3,"index":"57"},{"r":8,"c":6,"index":"57"},{"r":15,"c":6,"index":"57"},{"r":8,"c":8,"index":"57"},{"r":15,"c":8,"index":"57"},{"r":19,"c":7,"index":"57"},{"r":19,"c":8,"index":"57"},{"r":21,"c":8,"index":"57"},{"r":23,"c":8,"index":"57"},{"r":24,"c":8,"index":"57"}]},{"name":"3single","color":"#c3d69b","config":{"columnlen":{"0":281,"1":101,"2":101,"3":101,"4":101,"5":101,"6":101,"7":101,"8":101},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1},"rowlen":{"0":19,"1":19,"2":19,"3":19,"4":32,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":39,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"33":19,"42":19,"43":19,"44":19,"45":19,"46":19,"47":19,"49":19,"52":37,"56":19,"57":19,"58":19,"59":19,"60":19,"61":19,"62":19,"63":19,"64":19,"65":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"33":1,"42":1,"43":1,"44":1,"45":1,"46":1,"47":1,"49":1,"52":1,"56":1,"57":1,"58":1,"59":1,"60":1,"61":1,"62":1,"63":1,"64":1,"65":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"l":{"style":8,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"t":{"style":1,"color":"#000000"}}}],"merge":{"20_2":{"r":20,"c":2,"rs":1,"cs":3},"17_2":{"r":17,"c":2,"rs":1,"cs":3},"18_2":{"r":18,"c":2,"rs":1,"cs":3},"19_2":{"r":19,"c":2,"rs":1,"cs":3}}},"index":"58","status":"0","order":"6","luckysheet_select_save":[{"row":[17,17],"column":[2,2],"sheetIndex":58}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on local roads: development of semi-private / collective lands","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Single-level clusters on local roads…","qp":1}},{"r":2,"c":1,"v":{"f":"=Q!C47","ct":{"fa":"0"},"bg":"#dce6f2","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"0"}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Costs, land & site development","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"unit cost","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2 *\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"quantity (a)","qp":1}},{"r":4,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"hard cost","qp":1}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"physical contingency","qp":1}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"design & management","qp":1}},{"r":4,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"base-year cost before interest","qp":1}},{"r":4,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"interest\r\n cost","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"inlineStr","s":[{"v":"total cost\r\n(base year)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, 1st (2)","qp":1}},{"r":5,"c":1,"v":{"f":"='2neighborhood'!G65","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":2,"v":{"f":"=Q!O28","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":3,"v":{"f":"=B6*C6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"On-grid frontage/access (2)","qp":1}},{"r":6,"c":1,"v":{"f":"='2neighborhood'!G60","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":2,"v":{"f":"=Q!G47","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"=B7*C7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Less cost share with on-grid lots (x)","qp":1}},{"r":7,"c":1,"v":{"f":"='3sec'!B8","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.5"}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":3,"v":{"f":"=-D7*B8","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Land-related costs, subtotal","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":3,"v":{"f":"=SUM(D6:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":4,"v":{"f":"='3sec'!E9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":5,"v":{"f":"='3sec'!F9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":8,"c":6,"v":{"f":"=D9*(1+E9)*(1+F9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":7,"v":{"f":"='3sec'!H9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":8,"c":8,"v":{"f":"=G9*(1+H9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) network","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"300"}},{"r":9,"c":2,"v":{"f":"=Q!D47","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":3,"v":{"f":"=B10*C10","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to individual subpartitions (lots)","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"150"}},{"r":10,"c":2,"v":{"f":"=Q!E47","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":3,"v":{"f":"=B11*C11","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) open spaces","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"12"}},{"r":11,"c":2,"v":{"f":"=Q!I47","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":3,"v":{"f":"=B12*C12","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) amenities","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"f":"=B13*C13","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other semi-private (collective) items, if any","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"f":"=B14*C14","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) development, subtotal","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":14,"c":3,"v":{"f":"=SUM(D10:D14)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":14,"c":4,"v":{"f":"='3sec'!E15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":14,"c":5,"v":{"f":"='3sec'!F15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":14,"c":6,"v":{"f":"=D15*(1+E15)*(1+F15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":7,"v":{"f":"='3art'!$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":14,"c":8,"v":{"f":"=G15*(1+H15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Cost, total","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":3,"v":{"f":"=D15+D9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":6,"v":{"f":"=G15+G9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"f":"=I15+I9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":16,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Revenues, by location (in color code)","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"area \r\n(a)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"typical land use, example","qp":1}},{"r":17,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"FAR","qp":1}},{"r":17,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"differential profit (c) ","qp":1}},{"r":17,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"differential \r\nprice","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":17,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"revenue","qp":1}},{"r":17,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"semi-private (collective) spaces (a)","qp":1}},{"r":18,"c":1,"v":{"f":"=Q!H47+Q!I47","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"shared circulation, open spaces, and amenities ","qp":1}},{"r":18,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":18,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":18,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue generating private lots (a)","qp":1}},{"r":19,"c":1,"v":{"f":"=C6-B19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":2,"v":{"f":"='2neighborhood'!C65","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"str"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential "}},{"r":19,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":19,"c":5,"v":{"f":"='2neighborhood'!E65","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":6,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.3"}},{"r":19,"c":7,"v":{"f":"=$I16/$B20*(1+G20)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":8,"v":{"f":"=$H20*B20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other, if any","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"e.g. from community facilities","qp":1}},{"r":20,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":20,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Revenue, total","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":3,"v":{"f":"=D20+D14","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":21,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":21,"c":8,"v":{"f":"=SUM(I19:I21)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":22,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":22,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":23,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Base-year surplus (loss)","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":4,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":23,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":7,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"revenues from (or 'value of') serviced land less cost for land, infrastructure and services","qp":1}},{"r":23,"c":8,"v":{"f":"=I22-I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":24,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency","qp":1}},{"r":24,"c":8,"v":{"f":"=I24/I16","ct":{"fa":"0.0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":24,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":25,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"column H: profit input is Retorn on Investment (ROI)","qp":1}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(b) from the spot costing model","qp":1}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":" (x) after phasing, price contingencies and cost of finance (preview of budget results, with current settings)","qp":1}},{"r":33,"c":0,"v":{"f":"=\"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands...\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands..."}},{"r":42,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":42,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":42,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":42,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":42,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":43,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":43,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":44,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":44,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":44,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":44,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":45,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":45,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(2) pricing from the neighborhood scale model","qp":1}},{"r":46,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":47,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"(x) costs may be shared with on-grid lots in case of duplicate use, such as entrances that also serve the back of the on-grid lot or that allow a bridge building on top of a gate, or access paths that only consume setbacks / side margins between on-grid buildings.","qp":1}},{"r":49,"c":0,"v":{"f":"=\"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings...\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings..."}},{"r":52,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Revenues from individual serviced lots in off-grid clusters.","qp":1}},{"r":52,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":52,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":52,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":52,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":52,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":52,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":52,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":52,"c":9,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":0,"v":{"tb":1}},{"r":56,"c":1,"v":{"tb":1}},{"r":56,"c":2,"v":{"tb":1}},{"r":56,"c":3,"v":{"tb":1}},{"r":56,"c":4,"v":{"tb":1}},{"r":56,"c":5,"v":{"tb":1}},{"r":56,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":57,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":57,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":57,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":57,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":57,"c":5,"v":{"tb":1}},{"r":57,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":57,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":58,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1}},{"r":58,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":58,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":58,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":58,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":59,"c":1,"v":{"ct":{"fa":"General"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":59,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":59,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":59,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":59,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":59,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":59,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"column H: profit input is Retorn on Investment (ROI)","qp":1}},{"r":60,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":2}},{"r":60,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":61,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":61,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":61,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":61,"c":5,"v":{"tb":1}},{"r":61,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(b) from the spot costing model","qp":1}},{"r":62,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":62,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":62,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":62,"c":5,"v":{"tb":1}},{"r":62,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":" (x) after phasing, price contingencies and cost of finance (preview of budget results, with current settings)","qp":1}},{"r":63,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":63,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":63,"c":5,"v":{"tb":1}},{"r":63,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":64,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":64,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":64,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":64,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":64,"c":5,"v":{"tb":1}},{"r":64,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":0,"v":{"f":"=\"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands...\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, for FAR use permitted vs. viable FAR calculated from the spatial model? Only consider private lands for this calculation to calibrate opportunity costs of public lands..."}},{"r":65,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":65,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":65,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":65,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":65,"c":5,"v":{"tb":1}},{"r":65,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}}],"calcChain":[{"r":19,"c":5,"index":"58"},{"r":19,"c":2,"index":"58"},{"r":33,"c":0,"index":"58"},{"r":2,"c":1,"index":"58"},{"r":10,"c":2,"index":"58"},{"r":10,"c":3,"index":"58"},{"r":12,"c":3,"index":"58"},{"r":13,"c":3,"index":"58"},{"r":21,"c":3,"index":"58"},{"r":14,"c":7,"index":"58"},{"r":7,"c":1,"index":"58"},{"r":8,"c":5,"index":"58"},{"r":8,"c":7,"index":"58"},{"r":14,"c":4,"index":"58"},{"r":14,"c":5,"index":"58"},{"r":65,"c":0,"index":"58"},{"r":49,"c":0,"index":"58"},{"r":9,"c":2,"index":"58"},{"r":9,"c":3,"index":"58"},{"r":6,"c":2,"index":"58"},{"r":8,"c":4,"index":"58"},{"r":5,"c":2,"index":"58"},{"r":11,"c":2,"index":"58"},{"r":11,"c":3,"index":"58"},{"r":14,"c":3,"index":"58"},{"r":14,"c":6,"index":"58"},{"r":18,"c":1,"index":"58"},{"r":19,"c":1,"index":"58"},{"r":14,"c":8,"index":"58"},{"r":6,"c":1,"index":"58"},{"r":6,"c":3,"index":"58"},{"r":7,"c":3,"index":"58"},{"r":5,"c":1,"index":"58"},{"r":5,"c":3,"index":"58"},{"r":8,"c":3,"index":"58"},{"r":15,"c":3,"index":"58"},{"r":8,"c":6,"index":"58"},{"r":15,"c":6,"index":"58"},{"r":8,"c":8,"index":"58"},{"r":15,"c":8,"index":"58"},{"r":19,"c":7,"index":"58"},{"r":19,"c":8,"index":"58"},{"r":21,"c":8,"index":"58"},{"r":23,"c":8,"index":"58"},{"r":24,"c":8,"index":"58"}]},{"name":"3multiple","color":"#c3d69b","config":{"columnlen":{"0":281,"1":101,"2":101,"3":101,"4":101,"5":101,"6":101,"7":101,"8":101},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1},"rowlen":{"0":19,"1":19,"2":19,"3":19,"4":32,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":39,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19,"35":19,"36":19,"37":19,"38":19,"39":39,"40":19,"41":19,"42":19,"43":19,"44":19,"45":19,"47":19,"50":37,"54":19,"55":19,"56":19,"57":19,"58":19,"59":19,"60":19,"61":19,"62":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"35":1,"36":1,"37":1,"38":1,"39":1,"40":1,"41":1,"42":1,"43":1,"44":1,"45":1,"47":1,"50":1,"54":1,"55":1,"56":1,"57":1,"58":1,"59":1,"60":1,"61":1,"62":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"l":{"style":8,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":7,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":1,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":6,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":6,"l":{"style":1,"color":"#FF0000"},"t":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":7,"t":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":8,"r":{"style":1,"color":"#FF0000"},"t":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":6,"l":{"style":1,"color":"#FF0000"},"b":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":7,"b":{"style":1,"color":"#FF0000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":8,"r":{"style":1,"color":"#FF0000"},"b":{"style":1,"color":"#FF0000"}}}],"merge":{"27_2":{"r":27,"c":2,"rs":1,"cs":3},"30_2":{"r":30,"c":2,"rs":1,"cs":3},"31_2":{"r":31,"c":2,"rs":1,"cs":3},"32_2":{"r":32,"c":2,"rs":1,"cs":3},"39_6":{"r":39,"c":6,"rs":1,"cs":3},"28_2":{"r":28,"c":2,"rs":1,"cs":3},"29_2":{"r":29,"c":2,"rs":1,"cs":3}}},"index":"60","status":"0","order":"7","luckysheet_select_save":[{"row":[27,27],"column":[2,2],"sheetIndex":60}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"Off-grid clusters on local roads: development of semi-private / collective lands","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":1,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Multi-level clusters on local roads","qp":1}},{"r":2,"c":1,"v":{"f":"=Q!C48","ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1,"v":"0"}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":2,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":3,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","vt":0,"tb":2}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":3,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Costs, land & site development","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"unit cost","qp":1}},{"r":4,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"m2 *\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"quantity (a)","qp":1}},{"r":4,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"hard cost","qp":1}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"physical contingency","qp":1}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"design & management","qp":1}},{"r":4,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"base-year cost before interest","qp":1}},{"r":4,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"interest\r\n cost","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"inlineStr","s":[{"v":"total cost\r\n(base year)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"1st level cluster…","qp":1}},{"r":5,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":5,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":5,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":5,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","vt":0,"tb":2}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":5,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, 1st level (2)","qp":1}},{"r":6,"c":1,"v":{"f":"='2neighborhood'!G65","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":2,"v":{"f":"=Q!O29","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"=B7*C7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":6,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"On-grid frontage/access (2)","qp":1}},{"r":7,"c":1,"v":{"f":"='2neighborhood'!G60","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":2,"v":{"f":"=Q!G48","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":3,"v":{"f":"=B8*C8","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#FFF8E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Less cost share with on-grid lots (x)","qp":1}},{"r":8,"c":1,"v":{"f":"='3sec'!B8","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.5"}},{"r":8,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":3,"v":{"f":"=-D8*B9","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":8,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":8,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1st level cluster: land-related costs, subtotal","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":9,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":9,"c":3,"v":{"f":"=SUM(D7:D9)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":9,"c":6,"v":{"f":"=D10*(1+E10)*(1+F10)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":9,"c":7,"v":{"f":"='3single'!H9","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":9,"c":8,"v":{"f":"=G10*(1+H10)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) network","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"300"}},{"r":10,"c":2,"v":{"f":"=Q!D48","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":3,"v":{"f":"=B11*C11","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to individual subpartitions (lots)","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"150"}},{"r":11,"c":2,"v":{"f":"=Q!E48","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":3,"v":{"f":"=B12*C12","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#D7E4B7","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) open spaces","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"12"}},{"r":12,"c":2,"v":{"f":"=Q!I48","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":3,"v":{"f":"=B13*C13","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#FFE6E6","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) amenities","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"f":"=B14*C14","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":13,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other semi-private (collective) items, if any","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":3,"v":{"f":"=B15*C15","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":14,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) development, subtotal","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":3,"v":{"f":"=SUM(D11:D15)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":4,"v":{"f":"='3sec'!E15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":15,"c":5,"v":{"f":"='3sec'!F15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":15,"c":6,"v":{"f":"=D16*(1+E16)*(1+F16)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":15,"c":7,"v":{"f":"='3art'!$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":15,"c":8,"v":{"f":"=G16*(1+H16)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":16,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"1st level cluster: costs, subtotal","qp":1}},{"r":16,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"f":"=D16+D7","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":16,"c":6,"v":{"f":"=G16+G10","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":16,"c":8,"v":{"f":"=I16+I10","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"2nd level cluster…","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":17,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Off-grid partitions, 2nd level (2)","qp":1}},{"r":18,"c":1,"v":{"f":"='2neighborhood'!G66","ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":2,"v":{"f":"=Q!O30","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":3,"v":{"f":"=B19*C19","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":18,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":18,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":18,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":18,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to 1st level off-grid cluster","qp":1}},{"r":19,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"350"}},{"r":19,"c":2,"v":{"f":"=Q!C49","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":3,"v":{"f":"=B20*C20","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":19,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":19,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":19,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":19,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"2nd level cluster: land-related costs, subtotal","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":20,"c":3,"v":{"f":"=SUM(D19:D20)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":20,"c":5,"v":{"f":"=F10","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.05"}},{"r":20,"c":6,"v":{"f":"=D21*(1+E21)*(1+F21)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":7,"v":{"f":"='3art'!$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":20,"c":8,"v":{"f":"=G21*(1+H21)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#b9cde5","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) network","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"200"}},{"r":21,"c":2,"v":{"f":"=Q!D49","ct":{"fa":"#,##0\\ \"m\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":3,"v":{"f":"=B22*C22","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#b9cde5","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Connections to individual subpartitions (lots)","qp":1}},{"r":22,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/pc\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"150"}},{"r":22,"c":2,"v":{"f":"=Q!E49","ct":{"fa":"0\\ \"pc\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":3,"v":{"f":"=B23*C23","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other semi-private (collective) items, if any","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/unit\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":2,"v":{"ct":{"fa":"#,##0\\ \"units\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":3,"v":{"f":"=B24*C24","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":23,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) development, subtotal","qp":1}},{"r":24,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":3,"v":{"f":"=SUM(D22:D24)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":24,"c":4,"v":{"f":"=E16","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":24,"c":5,"v":{"f":"=F16","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0.12"}},{"r":24,"c":6,"v":{"f":"=D25*(1+E25)*(1+F25)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":7,"v":{"f":"='3art'!$H$9","ct":{"fa":"0.0%"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"5.0999999999999997E-2"}},{"r":24,"c":8,"v":{"f":"=G25*(1+H25)","ct":{"fa":"\"$\"#,##0"},"bg":"#f2f2f2","fs":9,"ff":"Arial","it":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"2nd level cluster: costs, subtotal","qp":1}},{"r":25,"c":1,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":25,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"f":"=D25+D21","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":25,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":25,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":25,"c":6,"v":{"f":"=G25+G21","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":25,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":25,"c":8,"v":{"f":"=I25+I21","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":25,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":7,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":26,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":27,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Private land by location (in color code)","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"area","qp":1}},{"r":27,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"typical land use, example","qp":1}},{"r":27,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":27,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":27,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"FAR","qp":1}},{"r":27,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"differential profit","qp":1}},{"r":27,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"differential \r\nprice","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":27,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2,"v":"revenue","qp":1}},{"r":27,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":28,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"semi-private (collective) spaces, 1st level (a)","qp":1}},{"r":28,"c":1,"v":{"f":"=Q!H48+Q!I48","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"shared circulation, open spaces, and amenities ","qp":1}},{"r":28,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":28,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":28,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":28,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue generating private lots, 1st level (a)","qp":1}},{"r":29,"c":1,"v":{"f":"=C7-'3multiple'!B29","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":2,"v":{"f":"='2neighborhood'!C65","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"str"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential "}},{"r":29,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":29,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":29,"c":5,"v":{"f":"='2neighborhood'!E66","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":6,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.15"}},{"r":29,"c":7,"v":{"f":"=$I17/$B30*(1+G30)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":29,"c":8,"v":{"f":"=$H30*B30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":29,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":30,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#b9cde5","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"semi-private (collective) spaces, 2nd level (a)","qp":1}},{"r":30,"c":1,"v":{"f":"=Q!H49+Q!I49","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"shared circulation, open spaces, and amenities ","qp":1}},{"r":30,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":30,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":30,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue generating private lots, 2nd level (a)","qp":1}},{"r":31,"c":1,"v":{"f":"=C19-B31","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":2,"v":{"f":"='2neighborhood'!C66","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"str"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"Home-based livelihoods, residential "}},{"r":31,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":31,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":31,"c":5,"v":{"f":"='2neighborhood'!E66","ct":{"fa":"0.00"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":6,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.1"}},{"r":31,"c":7,"v":{"f":"=$I26/$B32*(1+G32)","ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":31,"c":8,"v":{"f":"=$H32*B32","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":31,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m\"","t":"s"},"bg":"#f2f2f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other, if any","qp":1}},{"r":32,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":2,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"e.g. from community facilities","qp":1}},{"r":32,"c":3,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":32,"c":4,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\""},"fs":9,"fc":"#808080","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":32,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":33,"c":0,"v":{"ct":{"fa":"\"$\"#,##0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Totals","qp":1}},{"r":33,"c":1,"v":{"f":"=SUM(B30:B32)","ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":33,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":33,"c":3,"v":{"f":"=D32+D24","ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":33,"c":4,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":33,"c":5,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":33,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1}},{"r":33,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":33,"c":8,"v":{"f":"=SUM(I29:I33)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":33,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":34,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":34,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":34,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":34,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":34,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":34,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":34,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":34,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":35,"c":0,"v":{"ct":{"fa":"\"Zone\"\\ 0","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Base-year surplus (loss)","qp":1}},{"r":35,"c":1,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":35,"c":2,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":35,"c":3,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":35,"c":4,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":35,"c":5,"v":{"ct":{"fa":"0%"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":35,"c":6,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\""},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":35,"c":7,"v":{"ct":{"fa":"\"$\"0.00\\ \"/m2\"","t":"s"},"bg":"#d9d9d9","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"revenues from (or 'value of') serviced land less cost for land, infrastructure and services","qp":1}},{"r":35,"c":8,"v":{"f":"=I34-I26-I17","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":36,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":36,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":36,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":36,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":36,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency","qp":1}},{"r":36,"c":8,"v":{"f":"=I36/(I26+I17)","ct":{"fa":"0.0%","t":"e"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":36,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":37,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":37,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":37,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":38,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":38,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":4,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":1}},{"r":38,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":38,"c":8,"v":{"ct":{"fa":"0.0%"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":11,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":39,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":39,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":6,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":7,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":8,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":40,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":40,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":40,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":40,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":40,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":40,"c":6,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":40,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":40,"c":8,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","vt":0,"tb":1}},{"r":41,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":41,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"user input in the financial model","qp":1}},{"r":42,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":42,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":42,"c":5,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":42,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":43,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(2) pricing from the neighborhood scale model","qp":1}},{"r":44,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"(x) costs may be shared with on-grid lots in case of duplicate use, such as entrances that also serve the back of the on-grid lot or that allow a bridge building on top of a gate, or access paths that only consume setbacks / side margins between on-grid buildings.","qp":1}},{"r":47,"c":0,"v":{"f":"=\"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings...\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Matt, question is whether the access area of the on-grid partition needs to be charged to the off-grid. Presumably not (fully) if it also services the backside of the on-grid and/or serves as distance between on-grid buildings..."}},{"r":50,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":50,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":50,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":50,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":50,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":50,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":50,"c":9,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":54,"c":0,"v":{"tb":1}},{"r":54,"c":1,"v":{"tb":1}},{"r":54,"c":2,"v":{"tb":1}},{"r":54,"c":3,"v":{"tb":1}},{"r":54,"c":4,"v":{"tb":1}},{"r":54,"c":5,"v":{"tb":1}},{"r":54,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":54,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":54,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":55,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":55,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":55,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":55,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":55,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":55,"c":5,"v":{"tb":1}},{"r":55,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":55,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":55,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1}},{"r":56,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":56,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":56,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":2}},{"r":57,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":58,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":58,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":58,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":58,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":58,"c":5,"v":{"tb":1}},{"r":58,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":58,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":59,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":59,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":59,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":59,"c":5,"v":{"tb":1}},{"r":59,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":59,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":59,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":60,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":60,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":60,"c":5,"v":{"tb":1}},{"r":60,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":61,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":61,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":61,"c":5,"v":{"tb":1}},{"r":61,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":62,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":3,"v":{"ct":{"fa":"General"},"fs":10,"fc":"#FF0000","ff":"Verdana","tb":1}},{"r":62,"c":4,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":62,"c":5,"v":{"tb":1}},{"r":62,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}}],"calcChain":[{"r":31,"c":5,"index":"60"},{"r":31,"c":2,"index":"60"},{"r":29,"c":5,"index":"60"},{"r":29,"c":2,"index":"60"},{"r":19,"c":2,"index":"60"},{"r":11,"c":2,"index":"60"},{"r":11,"c":3,"index":"60"},{"r":7,"c":2,"index":"60"},{"r":20,"c":5,"index":"60"},{"r":20,"c":7,"index":"60"},{"r":22,"c":2,"index":"60"},{"r":22,"c":3,"index":"60"},{"r":23,"c":3,"index":"60"},{"r":33,"c":3,"index":"60"},{"r":24,"c":7,"index":"60"},{"r":47,"c":0,"index":"60"},{"r":15,"c":7,"index":"60"},{"r":14,"c":3,"index":"60"},{"r":13,"c":3,"index":"60"},{"r":9,"c":7,"index":"60"},{"r":15,"c":5,"index":"60"},{"r":24,"c":5,"index":"60"},{"r":15,"c":4,"index":"60"},{"r":24,"c":4,"index":"60"},{"r":8,"c":1,"index":"60"},{"r":19,"c":3,"index":"60"},{"r":2,"c":1,"index":"60"},{"r":30,"c":1,"index":"60"},{"r":10,"c":2,"index":"60"},{"r":10,"c":3,"index":"60"},{"r":21,"c":2,"index":"60"},{"r":21,"c":3,"index":"60"},{"r":6,"c":2,"index":"60"},{"r":12,"c":2,"index":"60"},{"r":28,"c":1,"index":"60"},{"r":12,"c":3,"index":"60"},{"r":15,"c":3,"index":"60"},{"r":15,"c":6,"index":"60"},{"r":24,"c":3,"index":"60"},{"r":24,"c":6,"index":"60"},{"r":24,"c":8,"index":"60"},{"r":18,"c":2,"index":"60"},{"r":15,"c":8,"index":"60"},{"r":31,"c":1,"index":"60"},{"r":29,"c":1,"index":"60"},{"r":33,"c":1,"index":"60"},{"r":18,"c":1,"index":"60"},{"r":18,"c":3,"index":"60"},{"r":20,"c":3,"index":"60"},{"r":6,"c":1,"index":"60"},{"r":6,"c":3,"index":"60"},{"r":7,"c":1,"index":"60"},{"r":7,"c":3,"index":"60"},{"r":16,"c":3,"index":"60"},{"r":8,"c":3,"index":"60"},{"r":9,"c":3,"index":"60"},{"r":9,"c":6,"index":"60"},{"r":9,"c":8,"index":"60"},{"r":16,"c":6,"index":"60"},{"r":16,"c":8,"index":"60"},{"r":29,"c":7,"index":"60"},{"r":29,"c":8,"index":"60"},{"r":20,"c":6,"index":"60"},{"r":25,"c":3,"index":"60"},{"r":20,"c":8,"index":"60"},{"r":25,"c":6,"index":"60"},{"r":25,"c":8,"index":"60"},{"r":31,"c":7,"index":"60"},{"r":31,"c":8,"index":"60"},{"r":33,"c":8,"index":"60"},{"r":35,"c":8,"index":"60"},{"r":36,"c":8,"index":"60"}]},{"name":"3db","color":"#FFFF00","config":{"columnlen":{"0":257,"5":99,"6":83,"7":216},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"7":1},"colhidden":{"1":0,"2":0,"3":0,"4":0},"rowlen":{"0":19,"1":19,"2":35,"3":19,"4":35,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"29":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":4,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"b":{"style":1,"color":"#000000"}}}],"rowhidden":{"14":0,"15":0,"16":0,"17":0,"18":0,"19":0,"20":0,"21":0,"22":0,"23":0,"24":0,"25":0,"26":0,"27":0,"28":0}},"index":"62","status":"0","order":"8","luckysheet_select_save":[{"row":[14,14],"column":[0,0],"sheetIndex":62}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"Off-grid Clusters Proforma","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":1,"v":"Off-grid cluster category","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"on arteries","qp":1}},{"r":2,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"on secondaries","qp":1}},{"r":2,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"on locals, \r\nsingle","ff":"Arial","fc":"#808080","fs":9,"un":0}]},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"on locals, \r\nmultiple","ff":"Arial","fc":"#808080","fs":9,"un":0}]},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2}},{"r":2,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"total","qp":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"Number of clusters","qp":1}},{"r":3,"c":1,"v":{"f":"='3art'!$B$3","ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":3,"c":2,"v":{"f":"='3sec'!B3","ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":3,"c":3,"v":{"f":"='3single'!B3","ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":3,"c":4,"v":{"f":"='3multiple'!B3","ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":3,"c":5,"v":{"f":"=SUM(B4:E4)","ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Costs and revenues, all clusters","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Serviced land, all clusters","qp":1}},{"r":5,"c":1,"v":{"f":"=-'3art'!I9","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":2,"v":{"f":"=-'3sec'!I9","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":3,"v":{"f":"=-'3single'!I9","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":4,"v":{"f":"=-('3multiple'!I10+'3multiple'!I21)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":5,"v":{"f":"=SUM(B6:E6)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Semi-private (collective) space, all clusters","qp":1}},{"r":6,"c":1,"v":{"f":"=-'3art'!I15","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":2,"v":{"f":"=-'3sec'!I15","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"=-'3single'!I15","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":4,"v":{"f":"=-('3multiple'!I16+'3multiple'!I25)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(B7:E7)"}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total costs, all clusters","qp":1}},{"r":7,"c":1,"v":{"f":"=-'3art'!I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":2,"v":{"f":"=-'3sec'!I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":3,"v":{"f":"=-'3single'!I16","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":4,"v":{"f":"=-'3multiple'!I17-'3multiple'!I26","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=SUM(B8:E8)"}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Revenues from private lots, all clusters","qp":1}},{"r":8,"c":1,"v":{"f":"='3art'!I20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":2,"v":{"f":"='3sec'!I20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":3,"v":{"f":"='3single'!I20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":4,"v":{"f":"='3multiple'!I32+'3multiple'!I30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":8,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=SUM(B9:E9)"}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other revenues, all clusters","qp":1}},{"r":9,"c":1,"v":{"f":"='3art'!I21","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":2,"v":{"f":"='3sec'!I21","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":3,"v":{"f":"='3single'!I21","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":4,"v":{"f":"='3multiple'!I33","ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=SUM(B10:E10)"}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total revenue, all clusters","qp":1}},{"r":10,"c":1,"v":{"f":"='3art'!I22","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":2,"v":{"f":"='3sec'!I22","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":3,"v":{"f":"='3single'!I22","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":4,"v":{"f":"='3multiple'!I34","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=SUM(B11:E11)"}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":11,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Total surplus (loss), all clusters","qp":1}},{"r":12,"c":1,"v":{"f":"=B11+B8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":12,"c":2,"v":{"f":"=C11+C8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":12,"c":3,"v":{"f":"=D11+D8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":12,"c":4,"v":{"f":"=E11+E8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":12,"c":5,"v":{"f":"=SUM(B13:E13)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":12,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#e6b9b8","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"formatting in case of loss","qp":1}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency (surplus/costs)","qp":1}},{"r":13,"c":1,"v":{"f":"=-B13/B8","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":2,"v":{"f":"=-C13/C8","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":3,"v":{"f":"=-D13/D8","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":4,"v":{"f":"=-E13/E8","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":5,"v":{"f":"=-F13/F8","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"formatting in case of loss","qp":1}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":1,"v":"Off-grid cluster category","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"on arteries","qp":1}},{"r":15,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"on secondaries","qp":1}},{"r":15,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"on locals, \r\nsingle","ff":"Arial","fc":"#808080","fs":9,"un":0}]},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2}},{"r":15,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"on locals, \r\nmultiple","ff":"Arial","fc":"#808080","fs":9,"un":0}]},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2}},{"r":15,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","un":0,"ht":2,"tb":2,"v":"average","qp":1}},{"r":16,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"Number of clusters","qp":1}},{"r":16,"c":1,"v":{"f":"=B4","ct":{"fa":"\"1 of \"0"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":16,"c":2,"v":{"ct":{"fa":"\"1 of \"0"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0","f":"=C4"}},{"r":16,"c":3,"v":{"ct":{"fa":"\"1 of \"0"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0","f":"=D4"}},{"r":16,"c":4,"v":{"ct":{"fa":"\"1 of \"0"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0","f":"=E4"}},{"r":16,"c":5,"v":{"f":"=F4","ct":{"fa":"\"1 of \"0"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"tb":1,"v":"0"}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Costs and revenues, \r\n","ff":"Arial","fc":"#808080","fs":9,"bl":1},{"v":"individual ","ff":"Arial","fc":"#FF0000","fs":9,"bl":1},{"v":"cluster","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":17,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":17,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Serviced land","qp":1}},{"r":18,"c":1,"v":{"f":"='3db'!B6/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":2,"v":{"f":"='3db'!C6/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":3,"v":{"f":"='3db'!D6/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":4,"v":{"f":"='3db'!E6/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":18,"c":5,"v":{"f":"='3db'!F6/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Semi-private (collective) space","qp":1}},{"r":19,"c":1,"v":{"f":"='3db'!B7/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":2,"v":{"f":"='3db'!C7/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":3,"v":{"f":"='3db'!D7/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":4,"v":{"f":"='3db'!E7/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":19,"c":5,"v":{"f":"='3db'!F7/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Costs, total","qp":1}},{"r":20,"c":1,"v":{"f":"='3db'!B8/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":2,"v":{"f":"='3db'!C8/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":3,"v":{"f":"='3db'!D8/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":4,"v":{"f":"='3db'!E8/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":20,"c":5,"v":{"f":"='3db'!F8/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Revenues from private lots","qp":1}},{"r":21,"c":1,"v":{"f":"='3db'!B9/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":2,"v":{"f":"='3db'!C9/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":3,"v":{"f":"='3db'!D9/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":4,"v":{"f":"='3db'!E9/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":21,"c":5,"v":{"f":"='3db'!F9/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":22,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Other revenues","qp":1}},{"r":22,"c":1,"v":{"f":"='3db'!B10/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":22,"c":2,"v":{"f":"='3db'!C10/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":22,"c":3,"v":{"f":"='3db'!D10/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":22,"c":4,"v":{"f":"='3db'!E10/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":22,"c":5,"v":{"f":"='3db'!F10/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":23,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Revenues, total","qp":1}},{"r":23,"c":1,"v":{"f":"='3db'!B11/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":23,"c":2,"v":{"f":"='3db'!C11/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":23,"c":3,"v":{"f":"='3db'!D11/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":23,"c":4,"v":{"f":"='3db'!E11/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":23,"c":5,"v":{"f":"='3db'!F11/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":24,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Project surplus (loss)","qp":1}},{"r":25,"c":1,"v":{"f":"='3db'!B13/B$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":25,"c":2,"v":{"f":"='3db'!C13/C$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":25,"c":3,"v":{"f":"='3db'!D13/D$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":25,"c":4,"v":{"f":"='3db'!E13/E$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":25,"c":5,"v":{"f":"='3db'!F13/F$4","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":25,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#e6b9b8","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"formatting in case of loss","qp":1}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency (surplus/costs)","qp":1}},{"r":26,"c":1,"v":{"f":"=-B26/B21","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":26,"c":2,"v":{"f":"=-C26/C21","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":26,"c":3,"v":{"f":"=-D26/D21","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":26,"c":4,"v":{"f":"=-E26/E21","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":26,"c":5,"v":{"f":"=-F26/F21","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":26,"c":7,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"formatting in case of loss","qp":1}},{"r":27,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"f":"=\"@Daniel, could we construct a dropdown menu, with the column headers in row 3, in order to display different columns?\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, could we construct a dropdown menu, with the column headers in row 3, in order to display different columns?"}}],"calcChain":[{"r":29,"c":0,"index":"62"},{"r":9,"c":4,"index":"62"},{"r":9,"c":3,"index":"62"},{"r":9,"c":2,"index":"62"},{"r":9,"c":1,"index":"62"},{"r":9,"c":5,"index":"62"},{"r":3,"c":3,"index":"62"},{"r":3,"c":2,"index":"62"},{"r":16,"c":2,"index":"62"},{"r":22,"c":2,"index":"62"},{"r":16,"c":3,"index":"62"},{"r":22,"c":3,"index":"62"},{"r":3,"c":1,"index":"62"},{"r":16,"c":1,"index":"62"},{"r":22,"c":1,"index":"62"},{"r":3,"c":4,"index":"62"},{"r":16,"c":4,"index":"62"},{"r":22,"c":4,"index":"62"},{"r":3,"c":5,"index":"62"},{"r":16,"c":5,"index":"62"},{"r":22,"c":5,"index":"62"},{"r":6,"c":2,"index":"62"},{"r":19,"c":2,"index":"62"},{"r":6,"c":1,"index":"62"},{"r":19,"c":1,"index":"62"},{"r":6,"c":3,"index":"62"},{"r":19,"c":3,"index":"62"},{"r":6,"c":4,"index":"62"},{"r":19,"c":4,"index":"62"},{"r":6,"c":5,"index":"62"},{"r":19,"c":5,"index":"62"},{"r":5,"c":2,"index":"62"},{"r":18,"c":2,"index":"62"},{"r":5,"c":3,"index":"62"},{"r":18,"c":3,"index":"62"},{"r":7,"c":2,"index":"62"},{"r":20,"c":2,"index":"62"},{"r":7,"c":3,"index":"62"},{"r":20,"c":3,"index":"62"},{"r":8,"c":2,"index":"62"},{"r":21,"c":2,"index":"62"},{"r":5,"c":1,"index":"62"},{"r":10,"c":2,"index":"62"},{"r":23,"c":2,"index":"62"},{"r":18,"c":1,"index":"62"},{"r":8,"c":3,"index":"62"},{"r":21,"c":3,"index":"62"},{"r":7,"c":1,"index":"62"},{"r":12,"c":2,"index":"62"},{"r":25,"c":2,"index":"62"},{"r":26,"c":2,"index":"62"},{"r":20,"c":1,"index":"62"},{"r":10,"c":3,"index":"62"},{"r":13,"c":2,"index":"62"},{"r":23,"c":3,"index":"62"},{"r":12,"c":3,"index":"62"},{"r":8,"c":1,"index":"62"},{"r":25,"c":3,"index":"62"},{"r":26,"c":3,"index":"62"},{"r":13,"c":3,"index":"62"},{"r":21,"c":1,"index":"62"},{"r":10,"c":1,"index":"62"},{"r":23,"c":1,"index":"62"},{"r":12,"c":1,"index":"62"},{"r":13,"c":1,"index":"62"},{"r":25,"c":1,"index":"62"},{"r":26,"c":1,"index":"62"},{"r":5,"c":4,"index":"62"},{"r":18,"c":4,"index":"62"},{"r":5,"c":5,"index":"62"},{"r":18,"c":5,"index":"62"},{"r":7,"c":4,"index":"62"},{"r":20,"c":4,"index":"62"},{"r":7,"c":5,"index":"62"},{"r":20,"c":5,"index":"62"},{"r":8,"c":4,"index":"62"},{"r":21,"c":4,"index":"62"},{"r":8,"c":5,"index":"62"},{"r":21,"c":5,"index":"62"},{"r":10,"c":4,"index":"62"},{"r":23,"c":4,"index":"62"},{"r":12,"c":4,"index":"62"},{"r":10,"c":5,"index":"62"},{"r":23,"c":5,"index":"62"},{"r":25,"c":4,"index":"62"},{"r":26,"c":4,"index":"62"},{"r":13,"c":4,"index":"62"},{"r":12,"c":5,"index":"62"},{"r":25,"c":5,"index":"62"},{"r":26,"c":5,"index":"62"},{"r":13,"c":5,"index":"62"}]},{"name":"4buildings","color":"#77933c","config":{"columnlen":{"0":358,"1":73,"2":73,"3":73,"4":73,"5":73,"6":73,"7":73,"8":73,"9":73,"10":73,"11":73,"12":73,"13":73,"14":73,"15":73,"17":73,"18":18,"19":131},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"17":1,"18":1,"19":1},"rowlen":{"0":19,"1":68,"2":41,"8":19,"9":19,"10":19,"11":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19,"35":19,"36":19,"37":19,"38":19,"39":19,"40":19,"41":19,"42":19,"43":19,"44":19,"45":19,"46":19,"47":19,"48":19,"49":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"35":1,"36":1,"37":1,"38":1,"39":1,"40":1,"41":1,"42":1,"43":1,"44":1,"45":1,"46":1,"47":1,"48":1,"49":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":1,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":15,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":16,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":10,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":10,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":16,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":16,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":16,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":37,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":38,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":39,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":10,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":12,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":16,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}}],"rowhidden":{"3":0,"4":0,"5":0,"6":0,"7":0,"12":0},"merge":{"1_4":{"r":1,"c":4,"rs":1,"cs":2}}},"index":"46","status":"0","order":"9","luckysheet_select_save":[{"row":[0,0],"column":[1,1],"sheetIndex":46}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1,"v":"Starter building (support) model","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#E6B8B7","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Tertiary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":1,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2,"v":"Lot definition & land cost","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":14,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Simple \r\n(1 level only)","ff":"Arial","fc":"#000000","fs":8,"un":0}]},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2}},{"r":2,"c":16,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"1st level","qp":1}},{"r":2,"c":17,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"2nd level","qp":1}},{"r":3,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Total area for all private lots, by location","qp":1}},{"r":3,"c":1,"v":{"f":"=Q!O14","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":2,"v":{"f":"=Q!O15","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":3,"v":{"f":"=Q!O16","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":4,"v":{"f":"=Q!O17*E9/(SUM(E9:F9))","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":5,"v":{"f":"=Q!O17-E4","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":6,"v":{"f":"='3art'!B20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":7,"v":{"f":"=Q!O19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":8,"v":{"f":"=Q!O20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":9,"v":{"f":"=Q!O21*J9/SUM(J9:K9)","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":10,"v":{"f":"=Q!O21-J4","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":11,"v":{"f":"='3sec'!B20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":12,"v":{"f":"=Q!O23","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":13,"v":{"f":"=Q!O24*N9/SUM(N9:O9)","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":14,"v":{"f":"=Q!O24-N4","ct":{"fa":"#,##0\\ \"m2\"","t":"e"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":3,"c":15,"v":{"f":"='3single'!B20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":16,"v":{"f":"='3multiple'!B30","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":17,"v":{"f":"='3multiple'!B32","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":3,"c":19,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"from the spatial model, or zoning sheet","qp":1}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Land price","qp":1}},{"r":4,"c":5,"v":{"f":"=E11","ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":4,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":10,"v":{"f":"=J11","ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":4,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":14,"v":{"f":"=N11","ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":4,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":4,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Total land price, by location","qp":1}},{"r":5,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":5,"v":{"f":"=F5*F4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":10,"v":{"f":"=K5*K4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":14,"v":{"f":"=O5*O4","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":5,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"less cost sharing with off-grid","qp":1}},{"r":6,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":5,"v":{"f":"=-SUM('3art'!D7:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":10,"v":{"f":"=-SUM('3sec'!D7:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":14,"v":{"f":"=-SUM('3single'!D7:D8)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":6,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Land cost (adjusted for cluster's contribution, if applicable)","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":5,"v":{"f":"=SUM(F6:F7)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":10,"v":{"f":"=SUM(K6:K7)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":14,"v":{"f":"=SUM(O6:O7)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":7,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Number of lots (a)","qp":1}},{"r":8,"c":1,"v":{"f":"=Q!W14","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":2,"v":{"f":"=Q!W15","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":3,"v":{"f":"=Q!W16","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":4,"v":{"f":"=Q!W17","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":5,"v":{"f":"=Q!W18","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":6,"v":{"f":"=Q!W26","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":7,"v":{"f":"=Q!W19","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":8,"v":{"f":"=Q!W20","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":9,"v":{"f":"=Q!W21","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":10,"v":{"f":"=Q!W22","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":11,"v":{"f":"=Q!W27","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":12,"v":{"f":"=Q!W23","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":13,"v":{"f":"=Q!W24","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":14,"v":{"f":"=Q!W25","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":15,"v":{"f":"=Q!W28","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":16,"v":{"f":"=Q!W29","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":17,"v":{"f":"=Q!W30","ct":{"fa":"0\\ \"lots\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":19,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Average lot size(a)","qp":1}},{"r":9,"c":1,"v":{"f":"=IF(B9=0,0,B4/B9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(C9=0,0,C4/C9)"}},{"r":9,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(D9=0,0,D4/D9)"}},{"r":9,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(E9=0,0,E4/E9)"}},{"r":9,"c":5,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(F9=0,0,F4/F9)"}},{"r":9,"c":6,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(G9=0,0,G4/G9)"}},{"r":9,"c":7,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0","f":"=IF(H9=0,0,H4/H9)"}},{"r":9,"c":8,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=IF(I9=0,0,I4/I9)"}},{"r":9,"c":9,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=IF(J9=0,0,J4/J9)"}},{"r":9,"c":10,"v":{"f":"=IF(K9=0,0,K4/K9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":11,"v":{"f":"=IF(L9=0,0,L4/L9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":12,"v":{"f":"=IF(M9=0,0,M4/M9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":13,"v":{"f":"=IF(N9=0,0,N4/N9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":14,"v":{"f":"=IF(O9=0,0,O4/O9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":15,"v":{"f":"=IF(P9=0,0,P4/P9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":16,"v":{"f":"=IF(Q9=0,0,Q4/Q9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":17,"v":{"f":"=IF(R9=0,0,R4/R9)","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Land cost","qp":1}},{"r":10,"c":1,"v":{"f":"='2neighborhood'!G48","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":2,"v":{"f":"='2neighborhood'!G49","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":3,"v":{"f":"='2neighborhood'!G50","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":4,"v":{"f":"='2neighborhood'!G51","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":5,"v":{"f":"=IF(F4=0,0,F8/F4)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":6,"v":{"f":"='3art'!H20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":7,"v":{"f":"='2neighborhood'!G54","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":8,"v":{"f":"='2neighborhood'!G55","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":9,"v":{"f":"='2neighborhood'!G56","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":10,"v":{"f":"=IF(K4=0,0,K8/K4)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":11,"v":{"f":"='3sec'!H20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":12,"v":{"f":"='2neighborhood'!G59","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":13,"v":{"f":"='2neighborhood'!G60","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":14,"v":{"f":"=IF(O4=0,0,O8/O4)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":15,"v":{"f":"='3single'!H20","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":16,"v":{"f":"='3multiple'!H30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":17,"v":{"f":"='3multiple'!H32","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Land acquisition cost, per lot","qp":1}},{"r":11,"c":1,"v":{"f":"=B10*B11","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":11,"c":2,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=C10*C11"}},{"r":11,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=D10*D11"}},{"r":11,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=E10*E11"}},{"r":11,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=F10*F11"}},{"r":11,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=G10*G11"}},{"r":11,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=H10*H11"}},{"r":11,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=I10*I11"}},{"r":11,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=J10*J11"}},{"r":11,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=K10*K11"}},{"r":11,"c":11,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=L10*L11"}},{"r":11,"c":12,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=M10*M11"}},{"r":11,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N10*N11"}},{"r":11,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O10*O11"}},{"r":11,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P10*P11"}},{"r":11,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q10*Q11"}},{"r":11,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R10*R11"}},{"r":12,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Physical contingency","qp":1}},{"r":12,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":2,"v":{"f":"=$B13","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B14"}},{"r":12,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B15"}},{"r":12,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B16"}},{"r":12,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":8,"v":{"f":"=$H13","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H14"}},{"r":12,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H15"}},{"r":12,"c":11,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":13,"v":{"f":"=$M13","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$M14"}},{"r":12,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":16,"v":{"f":"=$P13","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":12,"c":17,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$P14"}},{"r":13,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Design and management","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":2,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$B14"}},{"r":13,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$B15"}},{"r":13,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$B16"}},{"r":13,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$B17"}},{"r":13,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":8,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$H14"}},{"r":13,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$H15"}},{"r":13,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$H16"}},{"r":13,"c":11,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":13,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$M14"}},{"r":13,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$M15"}},{"r":13,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01"}},{"r":13,"c":16,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$P14"}},{"r":13,"c":17,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.01","f":"=$P15"}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Interest during construction","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":2,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B15"}},{"r":14,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B16"}},{"r":14,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B17"}},{"r":14,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B18"}},{"r":14,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H15"}},{"r":14,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H16"}},{"r":14,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H17"}},{"r":14,"c":11,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08"}},{"r":14,"c":13,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=$M15"}},{"r":14,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=$M16"}},{"r":14,"c":15,"v":{"f":"=$M15","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08"}},{"r":14,"c":16,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=$P15"}},{"r":14,"c":17,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=$P16"}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Land cost, total","qp":1}},{"r":15,"c":1,"v":{"f":"=B12*(1+B13)*(1+B14)*(1+B15)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":15,"c":2,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=C12*(1+C13)*(1+C14)*(1+C15)"}},{"r":15,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=D12*(1+D13)*(1+D14)*(1+D15)"}},{"r":15,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=E12*(1+E13)*(1+E14)*(1+E15)"}},{"r":15,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=F12*(1+F13)*(1+F14)*(1+F15)"}},{"r":15,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=G12*(1+G13)*(1+G14)*(1+G15)"}},{"r":15,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=H12*(1+H13)*(1+H14)*(1+H15)"}},{"r":15,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=I12*(1+I13)*(1+I14)*(1+I15)"}},{"r":15,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=J12*(1+J13)*(1+J14)*(1+J15)"}},{"r":15,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=K12*(1+K13)*(1+K14)*(1+K15)"}},{"r":15,"c":11,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=L12*(1+L13)*(1+L14)*(1+L15)"}},{"r":15,"c":12,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=M12*(1+M13)*(1+M14)*(1+M15)"}},{"r":15,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N12*(1+N13)*(1+N14)*(1+N15)"}},{"r":15,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O12*(1+O13)*(1+O14)*(1+O15)"}},{"r":15,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P12*(1+P13)*(1+P14)*(1+P15)"}},{"r":15,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q12*(1+Q13)*(1+Q14)*(1+Q15)"}},{"r":15,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R12*(1+R13)*(1+R14)*(1+R15)"}},{"r":16,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":16,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":16,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2,"v":"Starter building definition & cost","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Starter type","qp":1}},{"r":18,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":2,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":3,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":6,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":8,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":9,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":10,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"lot only","qp":1}},{"r":18,"c":11,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"core","qp":1}},{"r":18,"c":12,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"apartments","qp":1}},{"r":18,"c":13,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"shell","qp":1}},{"r":18,"c":14,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"shell","qp":1}},{"r":18,"c":15,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"core","qp":1}},{"r":18,"c":16,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"core","qp":1}},{"r":18,"c":17,"v":{"ct":{"fa":"General","t":"s"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"roof","qp":1}},{"r":18,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Starter building floor area, if any (a)","qp":1}},{"r":19,"c":1,"v":{"f":"=Q!X14","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":2,"v":{"f":"=Q!X15","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":3,"v":{"f":"=Q!X16","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":4,"v":{"f":"=Q!X17","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":5,"v":{"f":"=E20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":6,"v":{"f":"=Q!X26","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":7,"v":{"f":"=Q!X19","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":8,"v":{"f":"=Q!X20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":9,"v":{"f":"=Q!X21","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":10,"v":{"f":"=J20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":11,"v":{"f":"=Q!T28","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":12,"v":{"f":"=Q!X23","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":13,"v":{"f":"=Q!X24","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":14,"v":{"f":"=N20","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":15,"v":{"f":"=Q!X28","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":16,"v":{"f":"=Q!X29","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":17,"v":{"f":"=Q!X30","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":19,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Construction unit cost","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":2,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":3,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":4,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":5,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":7,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":8,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":9,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":10,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":20,"c":11,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"120"}},{"r":20,"c":12,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"250"}},{"r":20,"c":13,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"150"}},{"r":20,"c":14,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"150"}},{"r":20,"c":15,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"120"}},{"r":20,"c":16,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"120"}},{"r":20,"c":17,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"80"}},{"r":20,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Construction hard cost, subtotal","qp":1}},{"r":21,"c":1,"v":{"f":"=B20*B21","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":2,"v":{"f":"=C20*C21","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=D20*D21"}},{"r":21,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=E20*E21"}},{"r":21,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=F20*F21"}},{"r":21,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=G20*G21"}},{"r":21,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=H20*H21"}},{"r":21,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=I20*I21"}},{"r":21,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=J20*J21"}},{"r":21,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=K20*K21"}},{"r":21,"c":11,"v":{"f":"=L20*L21","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":21,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=M20*M21"}},{"r":21,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=N20*N21"}},{"r":21,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=O20*O21"}},{"r":21,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=P20*P21"}},{"r":21,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=Q20*Q21"}},{"r":21,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=R20*R21"}},{"r":22,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Physical contingency","qp":1}},{"r":22,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":2,"v":{"f":"=$B23","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B24"}},{"r":22,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B25"}},{"r":22,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B26"}},{"r":22,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"f":"=$H23","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":22,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H24"}},{"r":22,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H25"}},{"r":22,"c":11,"v":{"f":"=$M23","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03"}},{"r":22,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03"}},{"r":22,"c":13,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03","f":"=$M25"}},{"r":22,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03","f":"=$M26"}},{"r":22,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03","f":"=$M27"}},{"r":22,"c":16,"v":{"f":"=$P23","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03"}},{"r":22,"c":17,"v":{"f":"=$P23","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.03"}},{"r":23,"c":0,"v":{"ct":{"fa":"#,##0\\ \"m2\"","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Design and management","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":2,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B24"}},{"r":23,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B25"}},{"r":23,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B26"}},{"r":23,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$B27"}},{"r":23,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":8,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H24"}},{"r":23,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H25"}},{"r":23,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=$H26"}},{"r":23,"c":11,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1","f":"=$M24"}},{"r":23,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":23,"c":13,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1","f":"=$M26"}},{"r":23,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1","f":"=$M27"}},{"r":23,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1","f":"=$M28"}},{"r":23,"c":16,"v":{"f":"=$P24","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":23,"c":17,"v":{"f":"=$P24","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.1"}},{"r":24,"c":0,"v":{"ct":{"fa":"0.0%","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"Interest during construction","qp":1}},{"r":24,"c":1,"v":{"f":"=B15","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":2,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=C15"}},{"r":24,"c":3,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=D15"}},{"r":24,"c":4,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=E15"}},{"r":24,"c":5,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=F15"}},{"r":24,"c":6,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=G15"}},{"r":24,"c":7,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=H15"}},{"r":24,"c":8,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=I15"}},{"r":24,"c":9,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=J15"}},{"r":24,"c":10,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=K15"}},{"r":24,"c":11,"v":{"f":"=L15","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":24,"c":12,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=M15"}},{"r":24,"c":13,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=N15"}},{"r":24,"c":14,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=O15"}},{"r":24,"c":15,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=P15"}},{"r":24,"c":16,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=Q15"}},{"r":24,"c":17,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.08","f":"=R15"}},{"r":25,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Construction cost, total","qp":1}},{"r":25,"c":1,"v":{"f":"=B22*(1+B23)*(1+B24)*(1+B25)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=C22*(1+C23)*(1+C24)*(1+C25)"}},{"r":25,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=D22*(1+D23)*(1+D24)*(1+D25)"}},{"r":25,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=E22*(1+E23)*(1+E24)*(1+E25)"}},{"r":25,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=F22*(1+F23)*(1+F24)*(1+F25)"}},{"r":25,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=G22*(1+G23)*(1+G24)*(1+G25)"}},{"r":25,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=H22*(1+H23)*(1+H24)*(1+H25)"}},{"r":25,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=I22*(1+I23)*(1+I24)*(1+I25)"}},{"r":25,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=J22*(1+J23)*(1+J24)*(1+J25)"}},{"r":25,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=K22*(1+K23)*(1+K24)*(1+K25)"}},{"r":25,"c":11,"v":{"f":"=L22*(1+L23)*(1+L24)*(1+L25)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=M22*(1+M23)*(1+M24)*(1+M25)"}},{"r":25,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=N22*(1+N23)*(1+N24)*(1+N25)"}},{"r":25,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=O22*(1+O23)*(1+O24)*(1+O25)"}},{"r":25,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=P22*(1+P23)*(1+P24)*(1+P25)"}},{"r":25,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=Q22*(1+Q23)*(1+Q24)*(1+Q25)"}},{"r":25,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=R22*(1+R23)*(1+R24)*(1+R25)"}},{"r":26,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":26,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Total cost (serviced land & starter building)","qp":1}},{"r":27,"c":1,"v":{"f":"=B26+B16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":27,"c":2,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=C26+C16"}},{"r":27,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=D26+D16"}},{"r":27,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=E26+E16"}},{"r":27,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=F26+F16"}},{"r":27,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=G26+G16"}},{"r":27,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=H26+H16"}},{"r":27,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=I26+I16"}},{"r":27,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=J26+J16"}},{"r":27,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=K26+K16"}},{"r":27,"c":11,"v":{"f":"=L26+L16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":27,"c":12,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=M26+M16"}},{"r":27,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N26+N16"}},{"r":27,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O26+O16"}},{"r":27,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P26+P16"}},{"r":27,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q26+Q16"}},{"r":27,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R26+R16"}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Profit margin","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":2,"v":{"f":"=$B29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":3,"v":{"f":"=$B29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":4,"v":{"f":"=$B29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":5,"v":{"f":"=$B29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":6,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":7,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":8,"v":{"f":"=$H29","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":9,"v":{"f":"=$H29","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":10,"v":{"f":"=$H29","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":11,"v":{"f":"=$M29","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":13,"v":{"f":"=$M29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":14,"v":{"f":"=$M29","ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":15,"v":{"f":"=$M29","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":16,"v":{"f":"=$P29","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":28,"c":17,"v":{"f":"=$P29","ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.15"}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Starter building price (incl. land)","qp":1}},{"r":29,"c":1,"v":{"f":"=B28*(1+B29)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":29,"c":2,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=C28*(1+C29)"}},{"r":29,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=D28*(1+D29)"}},{"r":29,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=E28*(1+E29)"}},{"r":29,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=F28*(1+F29)"}},{"r":29,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=G28*(1+G29)"}},{"r":29,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=H28*(1+H29)"}},{"r":29,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=I28*(1+I29)"}},{"r":29,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=J28*(1+J29)"}},{"r":29,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=K28*(1+K29)"}},{"r":29,"c":11,"v":{"f":"=L28*(1+L29)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":29,"c":12,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=M28*(1+M29)"}},{"r":29,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N28*(1+N29)"}},{"r":29,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O28*(1+O29)"}},{"r":29,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P28*(1+P29)"}},{"r":29,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q28*(1+Q29)"}},{"r":29,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R28*(1+R29)"}},{"r":30,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2,"v":"Carving out dwellings and commercial spaces, as applicable","qp":1}},{"r":31,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"collective floor area (e.g. shared staircases, corridors), gross","qp":1}},{"r":32,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":11,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":12,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.25"}},{"r":32,"c":13,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":14,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":15,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":16,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":32,"c":17,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":11,"v":{"f":"=L20*L33","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":12,"v":{"f":"=M20*M33","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":33,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=N20*N33"}},{"r":33,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=O20*O33"}},{"r":33,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=P20*P33"}},{"r":33,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=Q20*Q33"}},{"r":33,"c":17,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=R20*R33"}},{"r":34,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"non-residential floor area (e.g. ground floor commercial)","qp":1}},{"r":34,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":11,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":12,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0.25"}},{"r":34,"c":13,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":14,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":15,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":16,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":34,"c":17,"v":{"ct":{"fa":"0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":35,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":11,"v":{"f":"=(L20-L34)*L35","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":12,"v":{"f":"=(M20-M34)*M35","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":13,"v":{"f":"=(N20-N34)*N35","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":35,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=(O20-O34)*O35"}},{"r":35,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=(P20-P34)*P35"}},{"r":35,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=(Q20-Q34)*Q35"}},{"r":35,"c":17,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=(R20-R34)*R35"}},{"r":36,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"revenue from non-residential (e.g. ground floor commercial)","qp":1}},{"r":36,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":36,"c":11,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":12,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"800"}},{"r":36,"c":13,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":14,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":15,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":16,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":36,"c":17,"v":{"ct":{"fa":"0\\ \"$/m2\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":37,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":11,"v":{"f":"=L37*L36","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":37,"c":12,"v":{"f":"=M37*M36","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":37,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=N37*N36"}},{"r":37,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=O37*O36"}},{"r":37,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=P37*P36"}},{"r":37,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=Q37*Q36"}},{"r":37,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0","f":"=R37*R36"}},{"r":38,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"required revenue from residential, remaining","qp":1}},{"r":38,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":11,"v":{"f":"='4buildings'!L30-L38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":12,"v":{"f":"='4buildings'!M30-M38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":13,"v":{"f":"='4buildings'!N30-N38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":14,"v":{"f":"='4buildings'!O30-O38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":15,"v":{"f":"='4buildings'!P30-P38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":16,"v":{"f":"='4buildings'!Q30-Q38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":38,"c":17,"v":{"f":"='4buildings'!R30-R38","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":39,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"residential floor area","qp":1}},{"r":39,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":11,"v":{"f":"=L20-L34-L36","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":39,"c":12,"v":{"f":"=M20-M34-M36","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":39,"c":13,"v":{"f":"=N20-N34-N36","ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":39,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=O20-O34-O36"}},{"r":39,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=P20-P34-P36"}},{"r":39,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=Q20-Q34-Q36"}},{"r":39,"c":17,"v":{"ct":{"fa":"#,##0\\ \"m2\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=R20-R34-R36"}},{"r":40,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"dwelling unit, price per residential floor area","qp":1}},{"r":40,"c":1,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":40,"c":11,"v":{"f":"=L39/L40","ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":40,"c":12,"v":{"f":"=M39/M40","ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":40,"c":13,"v":{"ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N39/N40"}},{"r":40,"c":14,"v":{"ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O39/O40"}},{"r":40,"c":15,"v":{"ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P39/P40"}},{"r":40,"c":16,"v":{"ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q39/Q40"}},{"r":40,"c":17,"v":{"ct":{"fa":"0\\ \"$/m2\"","t":"e"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R39/R40"}},{"r":41,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":41,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":11,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":12,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":13,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":14,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":15,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":16,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":17,"v":{"ct":{"fa":"0\\ \"$/m2\""},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"dwelling units per lot, initial","qp":1}},{"r":42,"c":1,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":42,"c":2,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":42,"c":3,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"18"}},{"r":42,"c":4,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":42,"c":5,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":42,"c":6,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":42,"c":7,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":42,"c":8,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":42,"c":9,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":42,"c":10,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":42,"c":11,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":42,"c":12,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"8"}},{"r":42,"c":13,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":42,"c":14,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":42,"c":15,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":42,"c":16,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":42,"c":17,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":43,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"starter dwelling unit size, gross","qp":1}},{"r":43,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":43,"c":11,"v":{"f":"=L40/L43","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":43,"c":12,"v":{"f":"=M40/M43","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":43,"c":13,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=N40/N43"}},{"r":43,"c":14,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=O40/O43"}},{"r":43,"c":15,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=P40/P43"}},{"r":43,"c":16,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=Q40/Q43"}},{"r":43,"c":17,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=R40/R43"}},{"r":44,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"starter dwelling unit price, average","qp":1}},{"r":44,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":11,"v":{"f":"=L39/L43","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":44,"c":12,"v":{"f":"=M39/M43","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":44,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=N39/N43"}},{"r":44,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=O39/O43"}},{"r":44,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=P39/P43"}},{"r":44,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=Q39/Q43"}},{"r":44,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"#DIV/0!","f":"=R39/R43"}},{"r":45,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":45,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":45,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":46,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":47,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":48,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":49,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}}],"calcChain":[{"r":28,"c":11,"index":"46"},{"r":24,"c":11,"index":"46"},{"r":23,"c":11,"index":"46"},{"r":22,"c":11,"index":"46"},{"r":21,"c":11,"index":"46"},{"r":25,"c":11,"index":"46"},{"r":27,"c":11,"index":"46"},{"r":29,"c":11,"index":"46"},{"r":19,"c":11,"index":"46"},{"r":33,"c":11,"index":"46"},{"r":35,"c":11,"index":"46"},{"r":37,"c":11,"index":"46"},{"r":38,"c":11,"index":"46"},{"r":8,"c":17,"index":"46"},{"r":8,"c":16,"index":"46"},{"r":8,"c":15,"index":"46"},{"r":9,"c":15,"index":"46"},{"r":8,"c":14,"index":"46"},{"r":9,"c":14,"index":"46"},{"r":8,"c":13,"index":"46"},{"r":8,"c":12,"index":"46"},{"r":9,"c":12,"index":"46"},{"r":8,"c":11,"index":"46"},{"r":9,"c":11,"index":"46"},{"r":8,"c":10,"index":"46"},{"r":8,"c":9,"index":"46"},{"r":8,"c":7,"index":"46"},{"r":9,"c":7,"index":"46"},{"r":8,"c":8,"index":"46"},{"r":9,"c":8,"index":"46"},{"r":8,"c":6,"index":"46"},{"r":9,"c":6,"index":"46"},{"r":8,"c":5,"index":"46"},{"r":8,"c":4,"index":"46"},{"r":8,"c":3,"index":"46"},{"r":8,"c":2,"index":"46"},{"r":8,"c":1,"index":"46"},{"r":9,"c":1,"index":"46"},{"r":9,"c":16,"index":"46"},{"r":9,"c":17,"index":"46"},{"r":9,"c":2,"index":"46"},{"r":9,"c":3,"index":"46"},{"r":9,"c":5,"index":"46"},{"r":9,"c":10,"index":"46"},{"r":44,"c":11,"index":"46"},{"r":39,"c":11,"index":"46"},{"r":43,"c":11,"index":"46"},{"r":40,"c":11,"index":"46"},{"r":19,"c":1,"index":"46"},{"r":21,"c":1,"index":"46"},{"r":24,"c":1,"index":"46"},{"r":24,"c":6,"index":"46"},{"r":24,"c":12,"index":"46"},{"r":24,"c":7,"index":"46"},{"r":12,"c":8,"index":"46"},{"r":12,"c":9,"index":"46"},{"r":13,"c":8,"index":"46"},{"r":13,"c":9,"index":"46"},{"r":13,"c":10,"index":"46"},{"r":12,"c":10,"index":"46"},{"r":13,"c":14,"index":"46"},{"r":13,"c":13,"index":"46"},{"r":12,"c":14,"index":"46"},{"r":12,"c":13,"index":"46"},{"r":12,"c":17,"index":"46"},{"r":12,"c":16,"index":"46"},{"r":13,"c":17,"index":"46"},{"r":13,"c":16,"index":"46"},{"r":28,"c":10,"index":"46"},{"r":28,"c":9,"index":"46"},{"r":28,"c":8,"index":"46"},{"r":14,"c":10,"index":"46"},{"r":24,"c":10,"index":"46"},{"r":14,"c":9,"index":"46"},{"r":24,"c":9,"index":"46"},{"r":14,"c":8,"index":"46"},{"r":24,"c":8,"index":"46"},{"r":22,"c":9,"index":"46"},{"r":22,"c":10,"index":"46"},{"r":23,"c":9,"index":"46"},{"r":23,"c":10,"index":"46"},{"r":23,"c":8,"index":"46"},{"r":22,"c":8,"index":"46"},{"r":22,"c":2,"index":"46"},{"r":22,"c":3,"index":"46"},{"r":22,"c":4,"index":"46"},{"r":22,"c":5,"index":"46"},{"r":23,"c":2,"index":"46"},{"r":23,"c":3,"index":"46"},{"r":23,"c":4,"index":"46"},{"r":23,"c":5,"index":"46"},{"r":14,"c":2,"index":"46"},{"r":24,"c":2,"index":"46"},{"r":14,"c":3,"index":"46"},{"r":24,"c":3,"index":"46"},{"r":14,"c":4,"index":"46"},{"r":24,"c":4,"index":"46"},{"r":14,"c":5,"index":"46"},{"r":24,"c":5,"index":"46"},{"r":28,"c":2,"index":"46"},{"r":28,"c":3,"index":"46"},{"r":28,"c":4,"index":"46"},{"r":28,"c":5,"index":"46"},{"r":22,"c":14,"index":"46"},{"r":22,"c":13,"index":"46"},{"r":23,"c":14,"index":"46"},{"r":23,"c":13,"index":"46"},{"r":28,"c":15,"index":"46"},{"r":14,"c":15,"index":"46"},{"r":24,"c":15,"index":"46"},{"r":23,"c":15,"index":"46"},{"r":22,"c":15,"index":"46"},{"r":23,"c":17,"index":"46"},{"r":23,"c":16,"index":"46"},{"r":22,"c":16,"index":"46"},{"r":22,"c":17,"index":"46"},{"r":14,"c":17,"index":"46"},{"r":24,"c":17,"index":"46"},{"r":14,"c":16,"index":"46"},{"r":24,"c":16,"index":"46"},{"r":28,"c":17,"index":"46"},{"r":28,"c":16,"index":"46"},{"r":19,"c":15,"index":"46"},{"r":33,"c":15,"index":"46"},{"r":35,"c":15,"index":"46"},{"r":39,"c":15,"index":"46"},{"r":21,"c":15,"index":"46"},{"r":19,"c":12,"index":"46"},{"r":19,"c":7,"index":"46"},{"r":21,"c":7,"index":"46"},{"r":19,"c":6,"index":"46"},{"r":21,"c":6,"index":"46"},{"r":19,"c":3,"index":"46"},{"r":21,"c":3,"index":"46"},{"r":25,"c":3,"index":"46"},{"r":19,"c":2,"index":"46"},{"r":21,"c":2,"index":"46"},{"r":25,"c":2,"index":"46"},{"r":19,"c":16,"index":"46"},{"r":25,"c":1,"index":"46"},{"r":19,"c":13,"index":"46"},{"r":14,"c":14,"index":"46"},{"r":24,"c":14,"index":"46"},{"r":14,"c":13,"index":"46"},{"r":24,"c":13,"index":"46"},{"r":28,"c":14,"index":"46"},{"r":28,"c":13,"index":"46"},{"r":13,"c":2,"index":"46"},{"r":13,"c":3,"index":"46"},{"r":13,"c":4,"index":"46"},{"r":13,"c":5,"index":"46"},{"r":12,"c":3,"index":"46"},{"r":12,"c":4,"index":"46"},{"r":12,"c":5,"index":"46"},{"r":12,"c":2,"index":"46"},{"r":33,"c":13,"index":"46"},{"r":21,"c":13,"index":"46"},{"r":19,"c":14,"index":"46"},{"r":21,"c":12,"index":"46"},{"r":33,"c":12,"index":"46"},{"r":35,"c":12,"index":"46"},{"r":33,"c":16,"index":"46"},{"r":35,"c":16,"index":"46"},{"r":37,"c":16,"index":"46"},{"r":21,"c":16,"index":"46"},{"r":25,"c":16,"index":"46"},{"r":19,"c":8,"index":"46"},{"r":21,"c":8,"index":"46"},{"r":25,"c":8,"index":"46"},{"r":25,"c":6,"index":"46"},{"r":25,"c":7,"index":"46"},{"r":19,"c":9,"index":"46"},{"r":19,"c":4,"index":"46"},{"r":39,"c":16,"index":"46"},{"r":43,"c":16,"index":"46"},{"r":35,"c":13,"index":"46"},{"r":39,"c":13,"index":"46"},{"r":39,"c":12,"index":"46"},{"r":21,"c":4,"index":"46"},{"r":25,"c":4,"index":"46"},{"r":19,"c":5,"index":"46"},{"r":21,"c":5,"index":"46"},{"r":25,"c":5,"index":"46"},{"r":19,"c":10,"index":"46"},{"r":21,"c":10,"index":"46"},{"r":25,"c":10,"index":"46"},{"r":21,"c":9,"index":"46"},{"r":25,"c":9,"index":"46"},{"r":33,"c":14,"index":"46"},{"r":35,"c":14,"index":"46"},{"r":21,"c":14,"index":"46"},{"r":3,"c":1,"index":"46"},{"r":39,"c":14,"index":"46"},{"r":25,"c":12,"index":"46"},{"r":25,"c":15,"index":"46"},{"r":25,"c":13,"index":"46"},{"r":37,"c":15,"index":"46"},{"r":37,"c":13,"index":"46"},{"r":25,"c":14,"index":"46"},{"r":37,"c":12,"index":"46"},{"r":37,"c":14,"index":"46"},{"r":43,"c":15,"index":"46"},{"r":43,"c":12,"index":"46"},{"r":43,"c":13,"index":"46"},{"r":43,"c":14,"index":"46"},{"r":3,"c":8,"index":"46"},{"r":3,"c":2,"index":"46"},{"r":3,"c":3,"index":"46"},{"r":3,"c":4,"index":"46"},{"r":9,"c":4,"index":"46"},{"r":3,"c":7,"index":"46"},{"r":3,"c":9,"index":"46"},{"r":9,"c":9,"index":"46"},{"r":3,"c":5,"index":"46"},{"r":3,"c":10,"index":"46"},{"r":3,"c":11,"index":"46"},{"r":3,"c":13,"index":"46"},{"r":3,"c":12,"index":"46"},{"r":3,"c":14,"index":"46"},{"r":9,"c":13,"index":"46"},{"r":3,"c":6,"index":"46"},{"r":3,"c":15,"index":"46"},{"r":3,"c":17,"index":"46"},{"r":3,"c":16,"index":"46"},{"r":10,"c":13,"index":"46"},{"r":11,"c":13,"index":"46"},{"r":10,"c":8,"index":"46"},{"r":11,"c":8,"index":"46"},{"r":15,"c":8,"index":"46"},{"r":10,"c":7,"index":"46"},{"r":10,"c":9,"index":"46"},{"r":10,"c":12,"index":"46"},{"r":11,"c":12,"index":"46"},{"r":4,"c":14,"index":"46"},{"r":5,"c":14,"index":"46"},{"r":27,"c":8,"index":"46"},{"r":29,"c":8,"index":"46"},{"r":4,"c":10,"index":"46"},{"r":5,"c":10,"index":"46"},{"r":11,"c":9,"index":"46"},{"r":15,"c":9,"index":"46"},{"r":11,"c":7,"index":"46"},{"r":15,"c":7,"index":"46"},{"r":15,"c":13,"index":"46"},{"r":15,"c":12,"index":"46"},{"r":27,"c":12,"index":"46"},{"r":6,"c":10,"index":"46"},{"r":6,"c":14,"index":"46"},{"r":7,"c":14,"index":"46"},{"r":10,"c":14,"index":"46"},{"r":11,"c":14,"index":"46"},{"r":10,"c":2,"index":"46"},{"r":10,"c":1,"index":"46"},{"r":11,"c":1,"index":"46"},{"r":15,"c":1,"index":"46"},{"r":10,"c":3,"index":"46"},{"r":10,"c":4,"index":"46"},{"r":11,"c":4,"index":"46"},{"r":7,"c":10,"index":"46"},{"r":10,"c":10,"index":"46"},{"r":11,"c":10,"index":"46"},{"r":15,"c":10,"index":"46"},{"r":27,"c":7,"index":"46"},{"r":29,"c":7,"index":"46"},{"r":11,"c":3,"index":"46"},{"r":15,"c":3,"index":"46"},{"r":11,"c":2,"index":"46"},{"r":15,"c":2,"index":"46"},{"r":27,"c":9,"index":"46"},{"r":29,"c":9,"index":"46"},{"r":29,"c":12,"index":"46"},{"r":38,"c":12,"index":"46"},{"r":27,"c":13,"index":"46"},{"r":15,"c":14,"index":"46"},{"r":27,"c":1,"index":"46"},{"r":29,"c":1,"index":"46"},{"r":27,"c":10,"index":"46"},{"r":29,"c":10,"index":"46"},{"r":4,"c":5,"index":"46"},{"r":5,"c":5,"index":"46"},{"r":6,"c":5,"index":"46"},{"r":27,"c":3,"index":"46"},{"r":29,"c":3,"index":"46"},{"r":27,"c":2,"index":"46"},{"r":29,"c":2,"index":"46"},{"r":44,"c":12,"index":"46"},{"r":40,"c":12,"index":"46"},{"r":29,"c":13,"index":"46"},{"r":27,"c":14,"index":"46"},{"r":7,"c":5,"index":"46"},{"r":10,"c":5,"index":"46"},{"r":11,"c":5,"index":"46"},{"r":29,"c":14,"index":"46"},{"r":38,"c":13,"index":"46"},{"r":44,"c":13,"index":"46"},{"r":40,"c":13,"index":"46"},{"r":38,"c":14,"index":"46"},{"r":10,"c":16,"index":"46"},{"r":11,"c":16,"index":"46"},{"r":10,"c":15,"index":"46"},{"r":10,"c":11,"index":"46"},{"r":11,"c":15,"index":"46"},{"r":15,"c":15,"index":"46"},{"r":11,"c":11,"index":"46"},{"r":15,"c":11,"index":"46"},{"r":44,"c":14,"index":"46"},{"r":40,"c":14,"index":"46"},{"r":15,"c":16,"index":"46"},{"r":27,"c":15,"index":"46"},{"r":29,"c":15,"index":"46"},{"r":27,"c":16,"index":"46"},{"r":29,"c":16,"index":"46"},{"r":10,"c":6,"index":"46"},{"r":11,"c":6,"index":"46"},{"r":15,"c":6,"index":"46"},{"r":38,"c":15,"index":"46"},{"r":38,"c":16,"index":"46"},{"r":27,"c":6,"index":"46"},{"r":29,"c":6,"index":"46"},{"r":44,"c":15,"index":"46"},{"r":40,"c":15,"index":"46"},{"r":40,"c":16,"index":"46"},{"r":44,"c":16,"index":"46"},{"r":19,"c":17,"index":"46"},{"r":33,"c":17,"index":"46"},{"r":21,"c":17,"index":"46"},{"r":25,"c":17,"index":"46"},{"r":35,"c":17,"index":"46"},{"r":37,"c":17,"index":"46"},{"r":39,"c":17,"index":"46"},{"r":43,"c":17,"index":"46"},{"r":10,"c":17,"index":"46"},{"r":11,"c":17,"index":"46"},{"r":15,"c":17,"index":"46"},{"r":27,"c":17,"index":"46"},{"r":29,"c":17,"index":"46"},{"r":38,"c":17,"index":"46"},{"r":44,"c":17,"index":"46"},{"r":40,"c":17,"index":"46"},{"r":15,"c":5,"index":"46"},{"r":15,"c":4,"index":"46"},{"r":27,"c":5,"index":"46"},{"r":29,"c":5,"index":"46"},{"r":27,"c":4,"index":"46"},{"r":29,"c":4,"index":"46"}]},{"name":"4demographics","color":"#77933c","config":{"columnlen":{"0":358,"1":73,"2":73,"3":73,"4":73,"5":73,"6":73,"7":73,"8":73,"9":73,"10":73,"11":73,"12":73,"13":73,"14":73,"15":73,"17":73,"18":131,"19":131},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"17":1,"18":1,"19":1},"rowlen":{"0":19,"1":68,"2":41,"3":19,"4":19,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":1,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":15,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":16,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":1,"l":{"style":13,"color":"#77933c"},"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":2,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":3,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":4,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":5,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":7,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":8,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":9,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":10,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":11,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":12,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":13,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":14,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":15,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":16,"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":17,"r":{"style":13,"color":"#77933c"},"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":10,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":12,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":17,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":1,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":4,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":5,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":7,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":8,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":9,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":10,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":12,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":17,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":2,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":3,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":4,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":6,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":7,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":8,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":9,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":10,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":11,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":12,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":13,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":14,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":15,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":16,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":17,"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":18,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":19,"l":{"style":13,"color":"#77933c"},"r":{"style":13,"color":"#77933c"},"b":{"style":13,"color":"#77933c"}}}],"merge":{"1_4":{"r":1,"c":4,"rs":1,"cs":2}}},"index":"67","status":"0","order":"10","luckysheet_select_save":[{"row":[0,0],"column":[1,1],"sheetIndex":67}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1,"v":"Starter building (support) model","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Location, by color code","qp":1}},{"r":1,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#E6B8B7","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Tertiary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":1,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Lot specification","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":14,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Simple \r\n(1 level only)","ff":"Arial","fc":"#000000","fs":8,"un":0}]},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2}},{"r":2,"c":16,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"1st level","qp":1}},{"r":2,"c":17,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"2nd level","qp":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Demographic projections","qp":1}},{"r":3,"c":1,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","bl":1,"vt":0,"tb":2}},{"r":3,"c":2,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":3,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":4,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":5,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":6,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":7,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":8,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":9,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":3,"c":10,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":11,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":12,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":13,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":14,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":15,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":16,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":17,"v":{"ct":{"fa":"General"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":18,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"Initial","qp":1}},{"r":3,"c":19,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":11,"fc":"#4f6228","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"Consolidated","qp":1}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"dwelling units per lot, initial","qp":1}},{"r":4,"c":1,"v":{"f":"='4buildings'!B43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":4,"c":2,"v":{"f":"='4buildings'!C43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":4,"c":3,"v":{"f":"='4buildings'!D43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"18"}},{"r":4,"c":4,"v":{"f":"='4buildings'!E43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":4,"c":5,"v":{"f":"='4buildings'!F43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":4,"c":6,"v":{"f":"='4buildings'!G43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":4,"c":7,"v":{"f":"='4buildings'!H43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":4,"c":8,"v":{"f":"='4buildings'!I43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":4,"c":9,"v":{"f":"='4buildings'!J43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":4,"c":10,"v":{"f":"='4buildings'!K43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":4,"c":11,"v":{"f":"='4buildings'!L43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":12,"v":{"f":"='4buildings'!M43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"8"}},{"r":4,"c":13,"v":{"f":"='4buildings'!N43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":14,"v":{"f":"='4buildings'!O43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":15,"v":{"f":"='4buildings'!P43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":16,"v":{"f":"='4buildings'!Q43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":17,"v":{"f":"='4buildings'!R43","ct":{"fa":"0.0\\ \"units/lot\""},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1"}},{"r":4,"c":18,"v":{"ct":{"fa":"#,##0\\ \"units\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":4,"c":19,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"dwelling units per lot, consolidated","qp":1}},{"r":5,"c":1,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":5,"c":2,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":5,"c":3,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"18"}},{"r":5,"c":4,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":5,"c":5,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":5,"c":6,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":5,"c":7,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"24"}},{"r":5,"c":8,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":5,"c":9,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":5,"c":10,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"16"}},{"r":5,"c":11,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":5,"c":12,"v":{"ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"8"}},{"r":5,"c":13,"v":{"f":"='4buildings'!N43*2","ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2"}},{"r":5,"c":14,"v":{"f":"='4buildings'!O43*2","ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2"}},{"r":5,"c":15,"v":{"f":"='4buildings'!P43*1.5","ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1.5"}},{"r":5,"c":16,"v":{"f":"='4buildings'!Q43*2","ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2"}},{"r":5,"c":17,"v":{"f":"='4buildings'!R43*1.5","ct":{"fa":"0.0\\ \"units/lot\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1.5"}},{"r":5,"c":18,"v":{"ct":{"fa":"#,##0\\ \"units\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":5,"c":19,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"dwelling units, initial","qp":1}},{"r":6,"c":1,"v":{"f":"='4buildings'!B43*'4buildings'!B9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":2,"v":{"f":"='4buildings'!C43*'4buildings'!C9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"='4buildings'!D43*'4buildings'!D9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":4,"v":{"f":"='4buildings'!E43*'4buildings'!E9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":5,"v":{"f":"='4buildings'!F43*'4buildings'!F9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":6,"v":{"f":"='4buildings'!G43*'4buildings'!G9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":7,"v":{"f":"='4buildings'!H43*'4buildings'!H9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":8,"v":{"f":"='4buildings'!I43*'4buildings'!I9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":9,"v":{"f":"='4buildings'!J43*'4buildings'!J9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":10,"v":{"f":"='4buildings'!K43*'4buildings'!K9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":11,"v":{"f":"='4buildings'!L43*'4buildings'!L9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":12,"v":{"f":"='4buildings'!M43*'4buildings'!M9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":13,"v":{"f":"='4buildings'!N43*'4buildings'!N9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":14,"v":{"f":"='4buildings'!O43*'4buildings'!O9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":15,"v":{"f":"='4buildings'!P43*'4buildings'!P9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":16,"v":{"f":"='4buildings'!Q43*'4buildings'!Q9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":17,"v":{"f":"='4buildings'!R43*'4buildings'!R9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":18,"v":{"f":"=SUM(B7:R7)","ct":{"fa":"#,##0\\ \"units\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":19,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"dwelling units, consolidated","qp":1}},{"r":7,"c":1,"v":{"f":"=B6*'4buildings'!B9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":2,"v":{"f":"=C6*'4buildings'!C9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":3,"v":{"f":"=D6*'4buildings'!D9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":4,"v":{"f":"=E6*'4buildings'!E9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":5,"v":{"f":"=F6*'4buildings'!F9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":6,"v":{"f":"=G6*'4buildings'!G9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":7,"v":{"f":"=H6*'4buildings'!H9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":8,"v":{"f":"=I6*'4buildings'!I9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":9,"v":{"f":"=J6*'4buildings'!J9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":10,"v":{"f":"=K6*'4buildings'!K9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":11,"v":{"f":"=L6*'4buildings'!L9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":12,"v":{"f":"=M6*'4buildings'!M9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":13,"v":{"f":"=N6*'4buildings'!N9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":14,"v":{"f":"=O6*'4buildings'!O9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":15,"v":{"f":"=P6*'4buildings'!P9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":16,"v":{"f":"=Q6*'4buildings'!Q9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":17,"v":{"f":"=R6*'4buildings'!R9","ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":7,"c":18,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":19,"v":{"f":"=SUM(B8:R8)","ct":{"fa":"#,##0\\ \"units\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"household size","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":16,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":8,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":18,"v":{"ct":{"fa":"0.00\\ \"people/unit\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"3.25"}},{"r":8,"c":19,"v":{"ct":{"fa":"0.00\\ \"people/unit\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"4.5"}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"total population size","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":16,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":9,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":18,"v":{"f":"=S7*S9","ct":{"fa":"#,##0\\ \"people\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":9,"c":19,"v":{"f":"=T8*T9","ct":{"fa":"#,##0\\ \"people\""},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"gross density (people per total area)","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":16,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":10,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":18,"v":{"f":"=S10/Q!$Q$37*10000","ct":{"fa":"0\\ \"people/ha gross\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":10,"c":19,"v":{"f":"=T10/Q!$Q$37*10000","ct":{"fa":"0\\ \"people/ha gross\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"net density (people per private land)","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":16,"v":{"ct":{"fa":"General"},"fs":10,"ff":"Verdana","tb":1}},{"r":11,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":18,"v":{"f":"=S10/Q!$Q$32*10000","ct":{"fa":"0\\ \"people/ha net\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":11,"c":19,"v":{"f":"=T10/Q!$Q$32*10000","ct":{"fa":"0\\ \"people/ha net\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"it":1,"ht":1,"vt":0,"tb":1,"v":"Notes","qp":1}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"(a) from the spatial model","qp":1}},{"r":15,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":15,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":16,"v":{"tb":1}},{"r":15,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":18,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":19,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":16,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":16,"v":{"tb":1}},{"r":16,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":18,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":19,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":7,"c":2,"index":"67"},{"r":7,"c":1,"index":"67"},{"r":4,"c":1,"index":"67"},{"r":4,"c":2,"index":"67"},{"r":4,"c":3,"index":"67"},{"r":4,"c":4,"index":"67"},{"r":4,"c":5,"index":"67"},{"r":4,"c":7,"index":"67"},{"r":4,"c":8,"index":"67"},{"r":4,"c":9,"index":"67"},{"r":4,"c":10,"index":"67"},{"r":4,"c":12,"index":"67"},{"r":4,"c":13,"index":"67"},{"r":4,"c":14,"index":"67"},{"r":4,"c":15,"index":"67"},{"r":4,"c":16,"index":"67"},{"r":4,"c":17,"index":"67"},{"r":7,"c":3,"index":"67"},{"r":7,"c":7,"index":"67"},{"r":7,"c":8,"index":"67"},{"r":5,"c":13,"index":"67"},{"r":5,"c":14,"index":"67"},{"r":5,"c":15,"index":"67"},{"r":5,"c":16,"index":"67"},{"r":5,"c":17,"index":"67"},{"r":6,"c":1,"index":"67"},{"r":6,"c":2,"index":"67"},{"r":6,"c":3,"index":"67"},{"r":6,"c":7,"index":"67"},{"r":6,"c":8,"index":"67"},{"r":6,"c":9,"index":"67"},{"r":6,"c":12,"index":"67"},{"r":7,"c":9,"index":"67"},{"r":7,"c":12,"index":"67"},{"r":6,"c":16,"index":"67"},{"r":7,"c":16,"index":"67"},{"r":6,"c":15,"index":"67"},{"r":7,"c":15,"index":"67"},{"r":6,"c":13,"index":"67"},{"r":7,"c":13,"index":"67"},{"r":4,"c":11,"index":"67"},{"r":7,"c":11,"index":"67"},{"r":6,"c":11,"index":"67"},{"r":6,"c":17,"index":"67"},{"r":7,"c":17,"index":"67"},{"r":4,"c":6,"index":"67"},{"r":7,"c":6,"index":"67"},{"r":6,"c":6,"index":"67"},{"r":6,"c":10,"index":"67"},{"r":7,"c":10,"index":"67"},{"r":6,"c":14,"index":"67"},{"r":7,"c":14,"index":"67"},{"r":7,"c":5,"index":"67"},{"r":6,"c":5,"index":"67"},{"r":6,"c":4,"index":"67"},{"r":6,"c":18,"index":"67"},{"r":7,"c":4,"index":"67"},{"r":7,"c":19,"index":"67"},{"r":9,"c":19,"index":"67"},{"r":9,"c":18,"index":"67"},{"r":10,"c":19,"index":"67"},{"r":11,"c":19,"index":"67"},{"r":11,"c":18,"index":"67"},{"r":10,"c":18,"index":"67"}]},{"name":"4db","color":"#FFFF00","config":{"columnlen":{"0":235,"18":90,"19":18,"20":171},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1},"colhidden":{"1":0,"2":0,"3":0,"4":0,"5":0,"6":0,"7":0,"8":0,"9":0,"10":0,"11":0,"12":0,"13":0,"14":0,"15":0,"16":0,"17":0},"rowlen":{"0":19,"1":19,"2":64,"3":19,"4":33,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":19,"13":19,"14":33,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"31":19,"33":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"31":1,"33":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":9,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":10,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":12,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":13,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":14,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":12,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":13,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":14,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":16,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":17,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":18,"l":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":9,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":10,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":12,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":13,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":14,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":16,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":12,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":13,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":14,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":16,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":17,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":18,"l":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":0,"r":{"style":8,"color":"#000000"}}}],"merge":{"2_4":{"r":2,"c":4,"rs":1,"cs":2}}},"index":"64","status":"0","order":"11","luckysheet_select_save":[{"row":[8,8],"column":[20,20],"sheetIndex":64}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"Starter Buildings Proforma","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"lot category, by location","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#E6B8B7","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Tertiary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":2,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":2,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":18,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Total","qp":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Serviced lots, withOUT construction","qp":1}},{"r":3,"c":1,"v":{"f":"=IF('4buildings'!B26=0,'4buildings'!B9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":2,"v":{"f":"=IF('4buildings'!C26=0,'4buildings'!C9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":3,"v":{"f":"=IF('4buildings'!D26=0,'4buildings'!D9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":4,"v":{"f":"=IF('4buildings'!E26=0,'4buildings'!E9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":5,"v":{"f":"=IF('4buildings'!F26=0,'4buildings'!F9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":6,"v":{"f":"=IF('4buildings'!G26=0,'4buildings'!G9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":7,"v":{"f":"=IF('4buildings'!H26=0,'4buildings'!H9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":8,"v":{"f":"=IF('4buildings'!I26=0,'4buildings'!I9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":9,"v":{"f":"=IF('4buildings'!J26=0,'4buildings'!J9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":10,"v":{"f":"=IF('4buildings'!K26=0,'4buildings'!K9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":11,"v":{"f":"=IF('4buildings'!L26=0,'4buildings'!L9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":12,"v":{"f":"=IF('4buildings'!M26=0,'4buildings'!M9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":13,"v":{"f":"=IF('4buildings'!N26=0,'4buildings'!N9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":14,"v":{"f":"=IF('4buildings'!O26=0,'4buildings'!O9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":15,"v":{"f":"=IF('4buildings'!P26=0,'4buildings'!P9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":16,"v":{"f":"=IF('4buildings'!Q26=0,'4buildings'!Q9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":17,"v":{"f":"=IF('4buildings'!R26=0,'4buildings'!R9,0)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":18,"v":{"f":"=SUM(B4:R4)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Costs and revenues","qp":1}},{"r":4,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":5,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":6,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":8,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":9,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":10,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":11,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":12,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":13,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":14,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":15,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":16,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":17,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":4,"c":18,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Serviced lots, on arteries","qp":1}},{"r":5,"c":1,"v":{"f":"=B$4*'4buildings'!B30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":2,"v":{"f":"=C$4*'4buildings'!C30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":3,"v":{"f":"=D$4*'4buildings'!D30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":4,"v":{"f":"=E$4*'4buildings'!E30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":5,"v":{"f":"=F$4*'4buildings'!F30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":18,"v":{"f":"=SUM(B6:R6)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"…in off-grid clusters, from arteries","qp":1}},{"r":6,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":6,"v":{"f":"=G$4*'4buildings'!G30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":6,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B7:R7)"}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#fdeada","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Serviced lots, on secondaries","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":7,"v":{"f":"=H$4*'4buildings'!H30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":8,"v":{"f":"=I$4*'4buildings'!I30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":9,"v":{"f":"=J$4*'4buildings'!J30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":10,"v":{"f":"=K$4*'4buildings'!K30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":12,"v":{"f":"=M$4*'4buildings'!M30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":13,"v":{"f":"=N$4*'4buildings'!N30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":14,"v":{"f":"=O$4*'4buildings'!O30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B8:R8)"}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"…in off-grid clusters, from secondaries","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":11,"v":{"f":"=L$4*'4buildings'!L30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B9:R9)"}},{"r":9,"c":0,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"ff":"Arial","ht":2,"tb":2,"v":"Serviced lots, on locals","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":9,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=SUM(B10:R10)"}},{"r":10,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"…in off-grid clusters, from locals","qp":1}},{"r":10,"c":1,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":2,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":3,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":4,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":6,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":7,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":8,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":9,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":10,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":11,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":15,"v":{"f":"=P$4*'4buildings'!P30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":10,"c":16,"v":{"f":"=Q$4*'4buildings'!Q30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":10,"c":17,"v":{"f":"=R$4*'4buildings'!R30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":10,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B11:R11)"}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Sales of serviced lots, subtotal","qp":1}},{"r":11,"c":1,"v":{"f":"=B6","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":2,"v":{"f":"=C6","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":3,"v":{"f":"=D6","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":4,"v":{"f":"=E6","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":5,"v":{"f":"=F6","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":6,"v":{"f":"=G7","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":7,"v":{"f":"=H8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":8,"v":{"f":"=I8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":9,"v":{"f":"=J8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":10,"v":{"f":"=K8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":11,"v":{"f":"=L9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":12,"v":{"f":"=M8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":13,"v":{"f":"=N8","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O8"}},{"r":11,"c":15,"v":{"f":"=P11","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":16,"v":{"f":"=Q11","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R11"}},{"r":11,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B12:R12)"}},{"r":12,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":12,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Serviced lots, WITH starters","qp":1}},{"r":13,"c":1,"v":{"f":"=IF('4buildings'!B26=0,0,'4buildings'!B9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":2,"v":{"f":"=IF('4buildings'!C26=0,0,'4buildings'!C9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":3,"v":{"f":"=IF('4buildings'!D26=0,0,'4buildings'!D9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":4,"v":{"f":"=IF('4buildings'!E26=0,0,'4buildings'!E9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":5,"v":{"f":"=IF('4buildings'!F26=0,0,'4buildings'!F9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":6,"v":{"f":"=IF('4buildings'!G26=0,0,'4buildings'!G9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":7,"v":{"f":"=IF('4buildings'!H26=0,0,'4buildings'!H9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":8,"v":{"f":"=IF('4buildings'!I26=0,0,'4buildings'!I9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":9,"v":{"f":"=IF('4buildings'!J26=0,0,'4buildings'!J9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":10,"v":{"f":"=IF('4buildings'!K26=0,0,'4buildings'!K9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":11,"v":{"f":"=IF('4buildings'!L26=0,0,'4buildings'!L9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":12,"v":{"f":"=IF('4buildings'!M26=0,0,'4buildings'!M9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":13,"v":{"f":"=IF('4buildings'!N26=0,0,'4buildings'!N9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":14,"v":{"f":"=IF('4buildings'!O26=0,0,'4buildings'!O9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":15,"v":{"f":"=IF('4buildings'!P26=0,0,'4buildings'!P9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":16,"v":{"f":"=IF('4buildings'!Q26=0,0,'4buildings'!Q9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":17,"v":{"f":"=IF('4buildings'!R26=0,0,'4buildings'!R9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":13,"c":18,"v":{"f":"=SUM(B14:R14)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Costs and revenues","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":5,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":6,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":9,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":10,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":11,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":12,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":13,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":14,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":15,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":16,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":17,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":18,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Serviced lot","qp":1}},{"r":15,"c":1,"v":{"f":"=-B$14*'4buildings'!B16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":2,"v":{"f":"=-C$14*'4buildings'!C16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":3,"v":{"f":"=-D$14*'4buildings'!D16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":4,"v":{"f":"=-E$14*'4buildings'!E16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":5,"v":{"f":"=-F$14*'4buildings'!F16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":6,"v":{"f":"=-G$14*'4buildings'!G16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":7,"v":{"f":"=-H$14*'4buildings'!H16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":8,"v":{"f":"=-I$14*'4buildings'!I16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":9,"v":{"f":"=-J$14*'4buildings'!J16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":10,"v":{"f":"=-K$14*'4buildings'!K16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":11,"v":{"f":"=-L$14*'4buildings'!L16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":12,"v":{"f":"=-M$14*'4buildings'!M16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":13,"v":{"f":"=-N$14*'4buildings'!N16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":14,"v":{"f":"=-O$14*'4buildings'!O16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":15,"v":{"f":"=-P$14*'4buildings'!P16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":16,"v":{"f":"=-Q$14*'4buildings'!Q16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":17,"v":{"f":"=-R$14*'4buildings'!R16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":18,"v":{"f":"=SUM(B16:R16)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Construction","qp":1}},{"r":16,"c":1,"v":{"f":"=-B$14*'4buildings'!B26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":2,"v":{"f":"=-C$14*'4buildings'!C26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":3,"v":{"f":"=-D$14*'4buildings'!D26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":4,"v":{"f":"=-E$14*'4buildings'!E26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":5,"v":{"f":"=-F$14*'4buildings'!F26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":6,"v":{"f":"=-G$14*'4buildings'!G26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":7,"v":{"f":"=-H$14*'4buildings'!H26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":8,"v":{"f":"=-I$14*'4buildings'!I26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":9,"v":{"f":"=-J$14*'4buildings'!J26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":10,"v":{"f":"=-K$14*'4buildings'!K26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":11,"v":{"f":"=-L$14*'4buildings'!L26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":12,"v":{"f":"=-M$14*'4buildings'!M26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":13,"v":{"f":"=-N$14*'4buildings'!N26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":14,"v":{"f":"=-O$14*'4buildings'!O26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":15,"v":{"f":"=-P$14*'4buildings'!P26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":16,"v":{"f":"=-Q$14*'4buildings'!Q26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":17,"v":{"f":"=-R$14*'4buildings'!R26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=SUM(B17:R17)"}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Costs, total","qp":1}},{"r":17,"c":1,"v":{"f":"=SUM(B16:B17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":2,"v":{"f":"=SUM(C16:C17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":3,"v":{"f":"=SUM(D16:D17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":4,"v":{"f":"=SUM(E16:E17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":5,"v":{"f":"=SUM(F16:F17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(G16:G17)"}},{"r":17,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(H16:H17)"}},{"r":17,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(I16:I17)"}},{"r":17,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(J16:J17)"}},{"r":17,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(K16:K17)"}},{"r":17,"c":11,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(L16:L17)"}},{"r":17,"c":12,"v":{"f":"=SUM(M16:M17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":13,"v":{"f":"=SUM(N16:N17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":14,"v":{"f":"=SUM(O16:O17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":15,"v":{"f":"=SUM(P16:P17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":16,"v":{"f":"=SUM(Q16:Q17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":17,"v":{"f":"=SUM(R16:R17)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B18:R18)"}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Revenues (sales), commercial floor area","qp":1}},{"r":18,"c":1,"v":{"f":"=B$14*'4buildings'!B38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":2,"v":{"f":"=C$14*'4buildings'!C38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":3,"v":{"f":"=D$14*'4buildings'!D38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":4,"v":{"f":"=E$14*'4buildings'!E38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":5,"v":{"f":"=F$14*'4buildings'!F38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":6,"v":{"f":"=G$14*'4buildings'!G38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":7,"v":{"f":"=H$14*'4buildings'!H38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":8,"v":{"f":"=I$14*'4buildings'!I38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":9,"v":{"f":"=J$14*'4buildings'!J38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":10,"v":{"f":"=K$14*'4buildings'!K38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":11,"v":{"f":"=L$14*'4buildings'!L38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":12,"v":{"f":"=M$14*'4buildings'!M38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":13,"v":{"f":"=N$14*'4buildings'!N38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":14,"v":{"f":"=O$14*'4buildings'!O38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":15,"v":{"f":"=P$14*'4buildings'!P38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":16,"v":{"f":"=Q$14*'4buildings'!Q38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":17,"v":{"f":"=R$14*'4buildings'!R38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=SUM(B19:R19)"}},{"r":19,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Revenues (sales), residential floor area","qp":1}},{"r":19,"c":1,"v":{"f":"=B$14*'4buildings'!B39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":2,"v":{"f":"=C$14*'4buildings'!C39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":3,"v":{"f":"=D$14*'4buildings'!D39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":4,"v":{"f":"=E$14*'4buildings'!E39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":5,"v":{"f":"=F$14*'4buildings'!F39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":6,"v":{"f":"=G$14*'4buildings'!G39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":7,"v":{"f":"=H$14*'4buildings'!H39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":8,"v":{"f":"=I$14*'4buildings'!I39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":9,"v":{"f":"=J$14*'4buildings'!J39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":10,"v":{"f":"=K$14*'4buildings'!K39","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":11,"v":{"f":"=L$14*'4buildings'!L39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":12,"v":{"f":"=M$14*'4buildings'!M39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":13,"v":{"f":"=N$14*'4buildings'!N39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":14,"v":{"f":"=O$14*'4buildings'!O39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":15,"v":{"f":"=P$14*'4buildings'!P39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":16,"v":{"f":"=Q$14*'4buildings'!Q39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":17,"v":{"f":"=R$14*'4buildings'!R39","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":19,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B20:R20)"}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Revenues, total","qp":1}},{"r":20,"c":1,"v":{"f":"=B$14*'4buildings'!B30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":2,"v":{"f":"=C$14*'4buildings'!C30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":3,"v":{"f":"=D$14*'4buildings'!D30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":4,"v":{"f":"=E$14*'4buildings'!E30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":5,"v":{"f":"=F$14*'4buildings'!F30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":6,"v":{"f":"=G$14*'4buildings'!G30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":7,"v":{"f":"=H$14*'4buildings'!H30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":8,"v":{"f":"=I$14*'4buildings'!I30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":9,"v":{"f":"=J$14*'4buildings'!J30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":10,"v":{"f":"=K$14*'4buildings'!K30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":11,"v":{"f":"=L$14*'4buildings'!L30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":12,"v":{"f":"=M$14*'4buildings'!M30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":13,"v":{"f":"=N$14*'4buildings'!N30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":14,"v":{"f":"=O$14*'4buildings'!O30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":15,"v":{"f":"=P$14*'4buildings'!P30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":16,"v":{"f":"=Q$14*'4buildings'!Q30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":17,"v":{"f":"=R$14*'4buildings'!R30","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B21:R21)"}},{"r":21,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Project surplus (loss), per lot","qp":1}},{"r":21,"c":1,"v":{"f":"=B21+B18","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":21,"c":2,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=C21+C18"}},{"r":21,"c":3,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=D21+D18"}},{"r":21,"c":4,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=E21+E18"}},{"r":21,"c":5,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=F21+F18"}},{"r":21,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=G21+G18"}},{"r":21,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=H21+H18"}},{"r":21,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=I21+I18"}},{"r":21,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=J21+J18"}},{"r":21,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=K21+K18"}},{"r":21,"c":11,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=L21+L18"}},{"r":21,"c":12,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=M21+M18"}},{"r":21,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=N21+N18"}},{"r":21,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O21+O18"}},{"r":21,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P21+P18"}},{"r":21,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q21+Q18"}},{"r":21,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R21+R18"}},{"r":21,"c":18,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(B22:R22)"}},{"r":21,"c":20,"v":{"ct":{"fa":"General","t":"s"},"bg":"#e6b9b8","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"formatting in case of loss","qp":1}},{"r":22,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Financial efficiency (surplus/costs)","qp":1}},{"r":22,"c":1,"v":{"f":"=IF(B18=0,0,-B22/B18)","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":22,"c":2,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(C18=0,0,-C22/C18)"}},{"r":22,"c":3,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(D18=0,0,-D22/D18)"}},{"r":22,"c":4,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(E18=0,0,-E22/E18)"}},{"r":22,"c":5,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(F18=0,0,-F22/F18)"}},{"r":22,"c":6,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(G18=0,0,-G22/G18)"}},{"r":22,"c":7,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(H18=0,0,-H22/H18)"}},{"r":22,"c":8,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(I18=0,0,-I22/I18)"}},{"r":22,"c":9,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(J18=0,0,-J22/J18)"}},{"r":22,"c":10,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(K18=0,0,-K22/K18)"}},{"r":22,"c":11,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(L18=0,0,-L22/L18)"}},{"r":22,"c":12,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(M18=0,0,-M22/M18)"}},{"r":22,"c":13,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(N18=0,0,-N22/N18)"}},{"r":22,"c":14,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(O18=0,0,-O22/O18)"}},{"r":22,"c":15,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(P18=0,0,-P22/P18)"}},{"r":22,"c":16,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(Q18=0,0,-Q22/Q18)"}},{"r":22,"c":17,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(R18=0,0,-R22/R18)"}},{"r":22,"c":18,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=IF(S18=0,0,-S22/S18)"}},{"r":22,"c":20,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"formatting in case of loss","qp":1}},{"r":23,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":23,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Initial dwellings","qp":1}},{"r":24,"c":1,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":7,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":8,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":9,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":10,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":11,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":14,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":15,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":16,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":17,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":18,"v":{"f":"='4demographics'!S7","ct":{"fa":"#,##0\\ \"units\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":25,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...population","qp":1}},{"r":25,"c":18,"v":{"f":"='4demographics'!S10","ct":{"fa":"#,##0\\ \"people\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...density, gross","qp":1}},{"r":26,"c":18,"v":{"f":"='4demographics'!S11","ct":{"fa":"0\\ \"p/ha\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Consolidated dwellings","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":2,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":4,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":5,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":6,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":7,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":8,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":9,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":10,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":11,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":12,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":13,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":14,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":15,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":16,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":17,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":18,"v":{"f":"='4demographics'!T8","ct":{"fa":"#,##0\\ \"units\""},"bg":"#f2f2f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"0"}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...population","qp":1}},{"r":28,"c":18,"v":{"f":"='4demographics'!T10","ct":{"fa":"#,##0\\ \"people\""},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0"}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"...density, gross","qp":1}},{"r":29,"c":18,"v":{"f":"='4demographics'!T12","ct":{"fa":"0\\ \"p/ha\"","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":31,"c":0,"v":{"f":"=\"@Daniel, in the standard dashboard view only show the last column with totals. Beyond that, could we construct a dropdown menu, with the column headers, in order to display different columns?\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, in the standard dashboard view only show the last column with totals. Beyond that, could we construct a dropdown menu, with the column headers, in order to display different columns?"}},{"r":33,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":33,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":33,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":33,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":33,"c":18,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":31,"c":0,"index":"64"},{"r":3,"c":16,"index":"64"},{"r":3,"c":8,"index":"64"},{"r":13,"c":2,"index":"64"},{"r":3,"c":2,"index":"64"},{"r":13,"c":1,"index":"64"},{"r":3,"c":1,"index":"64"},{"r":13,"c":11,"index":"64"},{"r":13,"c":3,"index":"64"},{"r":3,"c":3,"index":"64"},{"r":13,"c":16,"index":"64"},{"r":18,"c":16,"index":"64"},{"r":13,"c":8,"index":"64"},{"r":16,"c":8,"index":"64"},{"r":13,"c":10,"index":"64"},{"r":3,"c":7,"index":"64"},{"r":13,"c":7,"index":"64"},{"r":16,"c":7,"index":"64"},{"r":13,"c":6,"index":"64"},{"r":16,"c":6,"index":"64"},{"r":19,"c":2,"index":"64"},{"r":16,"c":2,"index":"64"},{"r":18,"c":2,"index":"64"},{"r":18,"c":11,"index":"64"},{"r":19,"c":11,"index":"64"},{"r":16,"c":11,"index":"64"},{"r":18,"c":1,"index":"64"},{"r":19,"c":1,"index":"64"},{"r":16,"c":1,"index":"64"},{"r":16,"c":3,"index":"64"},{"r":19,"c":3,"index":"64"},{"r":18,"c":3,"index":"64"},{"r":3,"c":11,"index":"64"},{"r":3,"c":6,"index":"64"},{"r":3,"c":10,"index":"64"},{"r":3,"c":9,"index":"64"},{"r":13,"c":9,"index":"64"},{"r":16,"c":9,"index":"64"},{"r":13,"c":5,"index":"64"},{"r":18,"c":5,"index":"64"},{"r":18,"c":8,"index":"64"},{"r":16,"c":16,"index":"64"},{"r":19,"c":8,"index":"64"},{"r":18,"c":7,"index":"64"},{"r":13,"c":4,"index":"64"},{"r":19,"c":4,"index":"64"},{"r":19,"c":7,"index":"64"},{"r":19,"c":6,"index":"64"},{"r":18,"c":6,"index":"64"},{"r":19,"c":10,"index":"64"},{"r":18,"c":10,"index":"64"},{"r":16,"c":10,"index":"64"},{"r":19,"c":5,"index":"64"},{"r":16,"c":5,"index":"64"},{"r":19,"c":9,"index":"64"},{"r":18,"c":9,"index":"64"},{"r":18,"c":4,"index":"64"},{"r":16,"c":4,"index":"64"},{"r":13,"c":15,"index":"64"},{"r":3,"c":15,"index":"64"},{"r":3,"c":13,"index":"64"},{"r":13,"c":13,"index":"64"},{"r":3,"c":12,"index":"64"},{"r":13,"c":12,"index":"64"},{"r":18,"c":12,"index":"64"},{"r":16,"c":15,"index":"64"},{"r":16,"c":12,"index":"64"},{"r":3,"c":14,"index":"64"},{"r":13,"c":14,"index":"64"},{"r":16,"c":13,"index":"64"},{"r":18,"c":15,"index":"64"},{"r":18,"c":13,"index":"64"},{"r":16,"c":14,"index":"64"},{"r":18,"c":14,"index":"64"},{"r":15,"c":8,"index":"64"},{"r":17,"c":8,"index":"64"},{"r":22,"c":8,"index":"64"},{"r":20,"c":8,"index":"64"},{"r":21,"c":8,"index":"64"},{"r":7,"c":8,"index":"64"},{"r":11,"c":8,"index":"64"},{"r":15,"c":7,"index":"64"},{"r":17,"c":7,"index":"64"},{"r":22,"c":7,"index":"64"},{"r":20,"c":7,"index":"64"},{"r":21,"c":7,"index":"64"},{"r":15,"c":9,"index":"64"},{"r":17,"c":9,"index":"64"},{"r":22,"c":9,"index":"64"},{"r":20,"c":9,"index":"64"},{"r":15,"c":1,"index":"64"},{"r":15,"c":12,"index":"64"},{"r":17,"c":12,"index":"64"},{"r":15,"c":13,"index":"64"},{"r":17,"c":13,"index":"64"},{"r":15,"c":10,"index":"64"},{"r":17,"c":10,"index":"64"},{"r":22,"c":10,"index":"64"},{"r":7,"c":7,"index":"64"},{"r":11,"c":7,"index":"64"},{"r":15,"c":3,"index":"64"},{"r":17,"c":3,"index":"64"},{"r":22,"c":3,"index":"64"},{"r":5,"c":2,"index":"64"},{"r":11,"c":2,"index":"64"},{"r":15,"c":2,"index":"64"},{"r":17,"c":2,"index":"64"},{"r":22,"c":2,"index":"64"},{"r":21,"c":9,"index":"64"},{"r":7,"c":9,"index":"64"},{"r":11,"c":9,"index":"64"},{"r":19,"c":12,"index":"64"},{"r":15,"c":14,"index":"64"},{"r":17,"c":14,"index":"64"},{"r":20,"c":10,"index":"64"},{"r":21,"c":10,"index":"64"},{"r":7,"c":10,"index":"64"},{"r":20,"c":12,"index":"64"},{"r":21,"c":12,"index":"64"},{"r":22,"c":12,"index":"64"},{"r":7,"c":12,"index":"64"},{"r":11,"c":12,"index":"64"},{"r":17,"c":1,"index":"64"},{"r":5,"c":3,"index":"64"},{"r":11,"c":3,"index":"64"},{"r":20,"c":3,"index":"64"},{"r":21,"c":3,"index":"64"},{"r":20,"c":1,"index":"64"},{"r":5,"c":1,"index":"64"},{"r":11,"c":1,"index":"64"},{"r":20,"c":2,"index":"64"},{"r":21,"c":2,"index":"64"},{"r":11,"c":10,"index":"64"},{"r":7,"c":13,"index":"64"},{"r":11,"c":13,"index":"64"},{"r":20,"c":13,"index":"64"},{"r":21,"c":13,"index":"64"},{"r":22,"c":13,"index":"64"},{"r":21,"c":1,"index":"64"},{"r":19,"c":13,"index":"64"},{"r":20,"c":14,"index":"64"},{"r":21,"c":14,"index":"64"},{"r":22,"c":14,"index":"64"},{"r":7,"c":14,"index":"64"},{"r":7,"c":18,"index":"64"},{"r":11,"c":14,"index":"64"},{"r":19,"c":14,"index":"64"},{"r":20,"c":11,"index":"64"},{"r":15,"c":11,"index":"64"},{"r":17,"c":11,"index":"64"},{"r":22,"c":11,"index":"64"},{"r":15,"c":15,"index":"64"},{"r":17,"c":15,"index":"64"},{"r":15,"c":16,"index":"64"},{"r":17,"c":16,"index":"64"},{"r":21,"c":11,"index":"64"},{"r":8,"c":11,"index":"64"},{"r":9,"c":18,"index":"64"},{"r":11,"c":11,"index":"64"},{"r":20,"c":16,"index":"64"},{"r":21,"c":16,"index":"64"},{"r":22,"c":16,"index":"64"},{"r":10,"c":16,"index":"64"},{"r":11,"c":16,"index":"64"},{"r":20,"c":15,"index":"64"},{"r":21,"c":15,"index":"64"},{"r":22,"c":15,"index":"64"},{"r":10,"c":15,"index":"64"},{"r":11,"c":15,"index":"64"},{"r":20,"c":6,"index":"64"},{"r":15,"c":6,"index":"64"},{"r":17,"c":6,"index":"64"},{"r":22,"c":6,"index":"64"},{"r":19,"c":15,"index":"64"},{"r":19,"c":16,"index":"64"},{"r":6,"c":6,"index":"64"},{"r":6,"c":18,"index":"64"},{"r":8,"c":18,"index":"64"},{"r":11,"c":6,"index":"64"},{"r":21,"c":6,"index":"64"},{"r":13,"c":17,"index":"64"},{"r":16,"c":17,"index":"64"},{"r":3,"c":17,"index":"64"},{"r":13,"c":18,"index":"64"},{"r":18,"c":17,"index":"64"},{"r":18,"c":18,"index":"64"},{"r":16,"c":18,"index":"64"},{"r":15,"c":17,"index":"64"},{"r":20,"c":17,"index":"64"},{"r":10,"c":17,"index":"64"},{"r":11,"c":17,"index":"64"},{"r":17,"c":17,"index":"64"},{"r":10,"c":18,"index":"64"},{"r":21,"c":17,"index":"64"},{"r":22,"c":17,"index":"64"},{"r":19,"c":17,"index":"64"},{"r":19,"c":18,"index":"64"},{"r":22,"c":1,"index":"64"},{"r":3,"c":5,"index":"64"},{"r":24,"c":18,"index":"64"},{"r":20,"c":5,"index":"64"},{"r":15,"c":5,"index":"64"},{"r":17,"c":5,"index":"64"},{"r":22,"c":5,"index":"64"},{"r":3,"c":4,"index":"64"},{"r":3,"c":18,"index":"64"},{"r":20,"c":4,"index":"64"},{"r":15,"c":4,"index":"64"},{"r":27,"c":18,"index":"64"},{"r":28,"c":18,"index":"64"},{"r":21,"c":5,"index":"64"},{"r":5,"c":5,"index":"64"},{"r":11,"c":5,"index":"64"},{"r":17,"c":4,"index":"64"},{"r":21,"c":4,"index":"64"},{"r":15,"c":18,"index":"64"},{"r":20,"c":18,"index":"64"},{"r":25,"c":18,"index":"64"},{"r":5,"c":4,"index":"64"},{"r":29,"c":18,"index":"64"},{"r":21,"c":18,"index":"64"},{"r":11,"c":4,"index":"64"},{"r":11,"c":18,"index":"64"},{"r":5,"c":18,"index":"64"},{"r":26,"c":18,"index":"64"},{"r":22,"c":4,"index":"64"},{"r":17,"c":18,"index":"64"},{"r":22,"c":18,"index":"64"}]},{"name":"5units","color":"#4f6228","config":{"columnlen":{"0":339,"12":73,"13":73,"14":73,"15":73,"16":73,"17":73},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1},"colhidden":{"1":0,"2":0,"3":0,"4":0,"5":0,"6":0,"7":0,"8":0,"9":0,"10":0,"11":0},"rowlen":{"0":19,"1":56,"2":33,"3":20,"4":19,"5":19,"6":19,"7":19,"8":19,"9":19,"10":19,"11":19,"12":37,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":37,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19,"33":19,"34":19,"35":19,"36":19,"37":19,"38":19,"39":19,"40":57,"41":19,"42":19,"43":19,"44":19,"45":19,"46":19,"47":19,"48":19,"49":19,"50":19,"51":19,"52":19,"53":19,"54":19,"55":19,"56":19,"57":19,"58":19,"59":19,"60":19,"61":19,"62":19,"63":19,"64":19,"65":19,"66":19,"67":19,"69":19,"70":19,"71":19,"72":19,"73":19,"74":19,"75":19,"76":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1,"33":1,"34":1,"35":1,"36":1,"37":1,"38":1,"39":1,"40":1,"41":1,"42":1,"43":1,"44":1,"45":1,"46":1,"47":1,"48":1,"49":1,"50":1,"51":1,"52":1,"53":1,"54":1,"55":1,"56":1,"57":1,"58":1,"59":1,"60":1,"61":1,"62":1,"63":1,"64":1,"65":1,"66":1,"67":1,"68":1,"69":1,"70":1,"71":1,"72":1,"73":1,"74":1,"75":1,"76":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":1,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":6,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":11,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":15,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":16,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":14,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"l":{"style":13,"color":"#808080"},"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":2,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":3,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":8,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":9,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":10,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":12,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":13,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":14,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":16,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":17,"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":0,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":1,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":3,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":4,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":5,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":6,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":7,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":8,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":9,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":10,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":11,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":12,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":13,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":14,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":15,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":16,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":17,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":3,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":4,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":5,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":7,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":8,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":9,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":10,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":11,"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#9BBB59"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":17,"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":17,"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":17,"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":17,"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":17,"r":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":1,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":2,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":3,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":4,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":5,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":6,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":7,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":8,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":9,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":10,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":11,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":13,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":14,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":16,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":17,"r":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":0,"l":{"style":13,"color":"#9BBB59"},"r":{"style":13,"color":"#9BBB59"},"t":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":1,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":2,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":3,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":4,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":5,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":6,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":7,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":8,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":9,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":10,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":11,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":12,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":13,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":14,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":15,"l":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":16,"l":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":17,"r":{"style":13,"color":"#9BBB59"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":0,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":1,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":2,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":3,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":4,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":5,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":6,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":7,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":8,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":9,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":10,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":11,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":12,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":13,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":14,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":15,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":16,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":17,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":1,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":2,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":3,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":4,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":5,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":6,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":7,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":8,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":9,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":10,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":11,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":12,"l":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":17,"r":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":28,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":12,"l":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":29,"col_index":17,"r":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":12,"l":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":17,"r":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":11,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":32,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":33,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":34,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#4F81BD"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":12,"l":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":35,"col_index":17,"r":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":0,"l":{"style":13,"color":"#4F81BD"},"r":{"style":8,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":1,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":2,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":3,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":4,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":5,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":6,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":7,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":8,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":9,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":10,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":11,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":12,"l":{"style":13,"color":"#4F81BD"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":13,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":14,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":16,"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":36,"col_index":17,"r":{"style":13,"color":"#4F81BD"},"t":{"style":13,"color":"#4F81BD"},"b":{"style":13,"color":"#4F81BD"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":0,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":1,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":2,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":3,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":4,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":5,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":6,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":7,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":8,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":9,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":10,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":11,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":12,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":13,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":14,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":15,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":16,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":40,"col_index":17,"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":1,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":2,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":3,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":4,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":5,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":6,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":7,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":8,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":9,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":10,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":11,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":12,"l":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":13,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":14,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":16,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":41,"col_index":17,"r":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":12,"l":{"style":13,"color":"#C0504D"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":14,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":15,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":42,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#C0504D"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":12,"l":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":43,"col_index":17,"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":12,"l":{"style":13,"color":"#C0504D"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":14,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":44,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#C0504D"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":12,"l":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":45,"col_index":17,"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":6,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":11,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":12,"l":{"style":13,"color":"#C0504D"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":46,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#C0504D"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":12,"l":{"style":13,"color":"#C0504D"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":47,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#C0504D"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":12,"l":{"style":13,"color":"#C0504D"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":48,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":13,"color":"#C0504D"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":12,"l":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":49,"col_index":17,"r":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":0,"l":{"style":13,"color":"#C0504D"},"r":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":1,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":2,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":3,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":4,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":5,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":6,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":7,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":8,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":9,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":10,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":11,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":12,"l":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":13,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":14,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":16,"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":50,"col_index":17,"r":{"style":13,"color":"#C0504D"},"t":{"style":13,"color":"#C0504D"},"b":{"style":13,"color":"#C0504D"}}},{"rangeType":"cell","value":{"row_index":54,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":54,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":55,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":55,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":56,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":56,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":0,"l":{"style":13,"color":"#808080"},"r":{"style":8,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":1,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":2,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":3,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":4,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":5,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":6,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":7,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":8,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":9,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":10,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":11,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":12,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":13,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":14,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":16,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":57,"col_index":17,"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":58,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":58,"col_index":15,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":58,"col_index":16,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":0,"r":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":12,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":13,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":14,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":16,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":61,"col_index":17,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":13,"color":"#9BBB59"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":0,"l":{"style":13,"color":"#808080"},"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":12,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":13,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":14,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":15,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":16,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":62,"col_index":17,"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":64,"col_index":0,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":65,"col_index":0,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":66,"col_index":0,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":67,"col_index":0,"r":{"style":1,"color":"#000000"}}}],"rowhidden":{"68":0},"merge":{"1_4":{"r":1,"c":4,"rs":1,"cs":2},"12_0":{"r":12,"c":0,"rs":1,"cs":18},"25_0":{"r":25,"c":0,"rs":1,"cs":18},"40_0":{"r":40,"c":0,"rs":1,"cs":18}}},"index":"55","status":"0","order":"12","luckysheet_select_save":[{"row":[0,0],"column":[1,1],"sheetIndex":55}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1,"v":"Dwelling unit model","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":2,"v":"Costs: serviced land, starter building, dwelling","qp":1}},{"r":1,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#E6B8B7","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":1,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":1,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":1,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary x tertiary (corner)","qp":1}},{"r":1,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":1,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":1,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":2,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":5,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":14,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":0,"v":{"f":"='4buildings'!A19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Starter type"}},{"r":3,"c":1,"v":{"f":"='4buildings'!B19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":2,"v":{"f":"='4buildings'!C19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":3,"v":{"f":"='4buildings'!D19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":4,"v":{"f":"='4buildings'!E19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":5,"v":{"f":"='4buildings'!F19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":6,"v":{"f":"='4buildings'!G19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":7,"v":{"f":"='4buildings'!H19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":8,"v":{"f":"='4buildings'!I19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":9,"v":{"f":"='4buildings'!J19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":10,"v":{"f":"='4buildings'!K19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":11,"v":{"f":"='4buildings'!L19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":12,"v":{"f":"='4buildings'!M19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"apartments"}},{"r":3,"c":13,"v":{"f":"='4buildings'!N19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"shell"}},{"r":3,"c":14,"v":{"f":"='4buildings'!O19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"shell"}},{"r":3,"c":15,"v":{"f":"='4buildings'!P19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":16,"v":{"f":"='4buildings'!Q19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":17,"v":{"f":"='4buildings'!R19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"roof"}},{"r":4,"c":0,"v":{"f":"='4buildings'!A44","ct":{"fa":"#,##0\\ \"m2/unit\"","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"starter dwelling unit size, gross"}},{"r":4,"c":1,"v":{"f":"='4buildings'!B44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":2,"v":{"f":"='4buildings'!C44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":3,"v":{"f":"='4buildings'!D44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":4,"v":{"f":"='4buildings'!E44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":5,"v":{"f":"='4buildings'!F44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":6,"v":{"f":"='4buildings'!G44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":7,"v":{"f":"='4buildings'!H44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":8,"v":{"f":"='4buildings'!I44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":9,"v":{"f":"='4buildings'!J44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":10,"v":{"f":"='4buildings'!K44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":11,"v":{"f":"='4buildings'!L44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":12,"v":{"f":"='4buildings'!M44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":13,"v":{"f":"='4buildings'!N44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":14,"v":{"f":"='4buildings'!O44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":15,"v":{"f":"='4buildings'!P44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":16,"v":{"f":"='4buildings'!Q44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":17,"v":{"f":"='4buildings'!R44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land cost, attributed to dwelling","qp":1}},{"r":5,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":12,"v":{"f":"='4buildings'!M16*'4buildings'!M45/'4buildings'!M30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":13,"v":{"f":"='4buildings'!N16*'4buildings'!N45/'4buildings'!N30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":14,"v":{"f":"='4buildings'!O16*'4buildings'!O45/'4buildings'!O30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":15,"v":{"f":"='4buildings'!P16*'4buildings'!P45/'4buildings'!P30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":16,"v":{"f":"='4buildings'!Q16*'4buildings'!Q45/'4buildings'!Q30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":17,"v":{"f":"='4buildings'!R16*'4buildings'!R45/'4buildings'!R30","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Starter building cost, attributed to dwelling","qp":1}},{"r":6,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":6,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":6,"c":12,"v":{"f":"='4buildings'!M45-M6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":13,"v":{"f":"='4buildings'!N45-N6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":14,"v":{"f":"='4buildings'!O45-O6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":15,"v":{"f":"='4buildings'!P45-P6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":16,"v":{"f":"='4buildings'!Q45-Q6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":17,"v":{"f":"='4buildings'!R45-R6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Dwelling cost: additional investment before move in","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":7,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":7,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"10000"}},{"r":7,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"3000"}},{"r":8,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total cost, to be financed","qp":1}},{"r":8,"c":1,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":2,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":3,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":4,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":5,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":6,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":7,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":8,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":9,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":10,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":11,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":12,"v":{"f":"=SUM(M6:M8)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":13,"v":{"f":"=SUM(N6:N8)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(O6:O8)"}},{"r":8,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(P6:P8)"}},{"r":8,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(Q6:Q8)"}},{"r":8,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(R6:R8)"}},{"r":9,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"Note: dwelling costs to make a starter livable: e.g. to complete any unit with finishings, a shell with internal partition walls/slabs, or a starter roof with perimeter walls.","qp":1}},{"r":9,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":9,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":10,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":10,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":10,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"tb":1,"v":"Revenues: demand-side finance for taking units of the balance sheets of developers and builders","qp":1}},{"r":11,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":11,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":11,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Financial instrument 1: to finance the serviced land","ff":"Arial","fs":9,"bl":1},{"v":", the following box allows using longer-term and lower-interest financial instruments, such as mortgages or leases. As land does not depreciate it may be indexed to inflation, possibly.","ff":"Arial","fs":9,"bl":1}]},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":12,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#c3d69b","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Finance land separately (1=Yes, 0=No)","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":13,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":12,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":13,"c":13,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"1"}},{"r":13,"c":14,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"1"}},{"r":13,"c":15,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"1"}},{"r":13,"c":16,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"1"}},{"r":13,"c":17,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"1"}},{"r":14,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land cost to be financed (amount)","qp":1}},{"r":14,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":12,"v":{"f":"=M6*M14","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":13,"v":{"f":"=N6*N14","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O6*O14"}},{"r":14,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P6*P14"}},{"r":14,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q6*Q14"}},{"r":14,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R6*R14"}},{"r":14,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":20,"v":{"f":"=\"@Daniel, if all entries are zero, hide rows marked with a red filling.\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel, if all entries are zero, hide rows marked with a red filling."}},{"r":15,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Financing period, months","qp":1}},{"r":15,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":15,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":12,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":15,"c":13,"v":{"f":"=$M16","ct":{"fa":"#,##0\\ \"months\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":15,"c":14,"v":{"f":"=$M16","ct":{"fa":"#,##0\\ \"months\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":15,"c":15,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240","f":"=$M17"}},{"r":15,"c":16,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240","f":"=$M18"}},{"r":15,"c":17,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240","f":"=$M19"}},{"r":15,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"nominal interest rate charged","qp":1}},{"r":16,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":16,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":16,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":16,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":16,"c":13,"v":{"f":"=$M17","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":16,"c":14,"v":{"f":"=$M17","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":16,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1","f":"=$M18"}},{"r":16,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1","f":"=$M19"}},{"r":16,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1","f":"=$M20"}},{"r":16,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"indexation to inflation / payment growth","qp":1}},{"r":17,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":17,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":17,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":17,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04"}},{"r":17,"c":13,"v":{"f":"=$M18","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04"}},{"r":17,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04","f":"=$M18"}},{"r":17,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04","f":"=$M19"}},{"r":17,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04","f":"=$M20"}},{"r":17,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.04","f":"=$M21"}},{"r":17,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"real interst rate charged","qp":1}},{"r":18,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":18,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":18,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":18,"c":12,"v":{"f":"=M17-M18","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2"}},{"r":18,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2","f":"=N17-N18"}},{"r":18,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2","f":"=O17-O18"}},{"r":18,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2","f":"=P17-P18"}},{"r":18,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2","f":"=Q17-Q18"}},{"r":18,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"6.0000000000000005E-2","f":"=R17-R18"}},{"r":18,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"amount remaining at the end of the financing period (balloon)","qp":1}},{"r":19,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":19,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":13,"v":{"f":"=$M20","ct":{"fa":"0.0%"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":14,"v":{"f":"=$M20","ct":{"fa":"0.0%"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":19,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=$M21"}},{"r":19,"c":16,"v":{"ct":{"fa":"0.0%"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=$M22"}},{"r":19,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#ebf1de","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0","f":"=$M23"}},{"r":19,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":20,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d7e4bd","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Monthly payment for land, only (initial)","qp":1}},{"r":20,"c":1,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":2,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":3,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":4,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":5,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":6,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":7,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":8,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":9,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":20,"c":10,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":11,"v":{"ct":{"fa":"0"},"bg":"#d7e4bd","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":20,"c":12,"v":{"f":"=-PMT(M19/12,M16,M15,-M20*M15)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":20,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(N19/12,N16,N15,-N20*N15)"}},{"r":20,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(O19/12,O16,O15,-O20*O15)"}},{"r":20,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(P19/12,P16,P15,-P20*P15)"}},{"r":20,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(Q19/12,Q16,Q15,-Q20*Q15)"}},{"r":20,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d7e4bd","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(R19/12,R16,R15,-R20*R15)"}},{"r":20,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"Note: here, the downpayment should be small; instead, it should be allocated to higher-interest instruments (e.g. microloans) to save on interest payments, below.","qp":1}},{"r":21,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":21,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":21,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"Note: here, also the subsidy should be small; instead, it should be allocated to higher-interest instruments (e.g. microloans) to save on interest payments, below.","qp":1}},{"r":22,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":22,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"Note: ballons reduce amortization but require refinancing; to avoid traps, automatically roll over at the end of the period. For a perpetual lease, set the balloon to 100%.","qp":1}},{"r":23,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":23,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":23,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":23,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":24,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":24,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":24,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":24,"c":19,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":25,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2,"v":"To finance a professionally built and durable structure, the following box allows to use longer-term and lower-interest financial instruments, such as mortgages or leases.","qp":1}},{"r":25,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":25,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":25,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":25,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":25,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":25,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":25,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Finance starter dwelling separately (1=Yes, 0=No)","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":26,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":26,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":26,"c":12,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":13,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":14,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":15,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":16,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1,"v":"0"}},{"r":26,"c":17,"v":{"ct":{"fa":"0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":27,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Starter dwelling (support) cost to be financed (amount)","qp":1}},{"r":27,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":27,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":12,"v":{"f":"=M7*M27","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":27,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=N7*N27"}},{"r":27,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O7*O27"}},{"r":27,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P7*P27"}},{"r":27,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q7*Q27"}},{"r":27,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R7*R27"}},{"r":27,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":20,"v":{"f":"=\"@Daniel, if all entries are zero, hide rows marked with a red filling.\"","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":1,"vt":0,"tb":1,"v":"@Daniel, if all entries are zero, hide rows marked with a red filling."}},{"r":28,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Downpayment, share","qp":1}},{"r":28,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":28,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":28,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":13,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":14,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":16,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":28,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"…, amount","qp":1}},{"r":29,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":29,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":29,"c":12,"v":{"f":"=M28*M29","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":29,"c":13,"v":{"f":"=N28*N29","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":29,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O28*O29"}},{"r":29,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P28*P29"}},{"r":29,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q28*Q29"}},{"r":29,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R28*R29"}},{"r":29,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Downpayment/cash subsidy","qp":1}},{"r":30,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":30,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":30,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":30,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Amount to be financed","qp":1}},{"r":31,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":31,"c":12,"v":{"f":"=M28-M30-M31","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":31,"c":13,"v":{"f":"=N28-N30-N31","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":31,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O28-O30-O31"}},{"r":31,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P28-P30-P31"}},{"r":31,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q28-Q30-Q31"}},{"r":31,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R28-R30-R31"}},{"r":31,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":31,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Financing period, months","qp":1}},{"r":32,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":32,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":32,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":12,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":32,"c":13,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":32,"c":14,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":32,"c":15,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":32,"c":16,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":32,"c":17,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":32,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":32,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"nominal interest rate charged","qp":1}},{"r":33,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":33,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":33,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":33,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":33,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"indexation to inflation / payment growth","qp":1}},{"r":34,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":34,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":34,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":34,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":34,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#dce6f2","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"real interst rate applied","qp":1}},{"r":35,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":35,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":35,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":12,"v":{"f":"=M34-M35","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":35,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=N34-N35"}},{"r":35,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=O34-O35"}},{"r":35,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=P34-P35"}},{"r":35,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=Q34-Q35"}},{"r":35,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=R34-R35"}},{"r":35,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":35,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":36,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#b9cde5","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Monthly payment for starter dwelling, only (initial)","qp":1}},{"r":36,"c":1,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":2,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":3,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":4,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":5,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":6,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":7,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":8,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":9,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":36,"c":10,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":11,"v":{"ct":{"fa":"0"},"bg":"#b9cde5","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":12,"v":{"f":"=-PMT(M34/12,M33,M32)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":36,"c":13,"v":{"f":"=-PMT(N34/12,N33,N32)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":36,"c":14,"v":{"f":"=-PMT(O34/12,O33,O32)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":36,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(P34/12,P33,P32)"}},{"r":36,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(Q34/12,Q33,Q32)"}},{"r":36,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#dce6f2","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(R34/12,R33,R32)"}},{"r":36,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":36,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: again, the downpayment should be small; instead, downpayments should be allocated to higher-interest instruments (e.g. microloans) to save on interest payments, below.","qp":1}},{"r":37,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":37,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":37,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":37,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: again, also the subsidy should be small; instead, downpayments should be allocated to higher-interest instruments (e.g. microloans) to save on interest payments, below.","qp":1}},{"r":38,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":38,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":38,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":38,"c":19,"v":{"ct":{"fa":"General"},"bg":"#FF0000","fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":39,"c":1,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":2,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":3,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":4,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":5,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":6,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":7,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":8,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":9,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":39,"c":10,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":11,"v":{"ct":{"fa":"0"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":39,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":39,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":40,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Financial instrument 3: to finance any remaining cost","ff":"Arial","fs":9,"bl":1},{"v":", the following box allows using a range of financial instruments (e.g. long-term mortgages or leases vs. housing microfinance, vs. regular microfinance). Differentiate the interest rate and amortization period, depending on loan size, asset durability, perceivd risk.","ff":"Arial","fs":9,"bl":1}]},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":40,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":40,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":40,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":40,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":40,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":40,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1}},{"r":41,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Remaining cost to be financed (loan amount)","qp":1}},{"r":41,"c":1,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":2,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":3,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":4,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":5,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":6,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":7,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":8,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":9,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":41,"c":10,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":41,"c":11,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":41,"c":12,"v":{"f":"=M9-M15-M28","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":41,"c":13,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=N9-N15-N28"}},{"r":41,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O9-O15-O28"}},{"r":41,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P9-P15-P28"}},{"r":41,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q9-Q15-Q28"}},{"r":41,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R9-R15-R28"}},{"r":41,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Downpayment, share","qp":1}},{"r":42,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":42,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":42,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":42,"c":13,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":42,"c":14,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":42,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":42,"c":16,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":42,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":43,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"…, amount","qp":1}},{"r":43,"c":1,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":2,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":3,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":4,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":5,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":6,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":7,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":8,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":9,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":43,"c":10,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":11,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":43,"c":12,"v":{"f":"=M42*M43","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":43,"c":13,"v":{"f":"=N42*N43","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":43,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O42*O43"}},{"r":43,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P42*P43"}},{"r":43,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q42*Q43"}},{"r":43,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R42*R43"}},{"r":44,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Downpayment/cash subsidy","qp":1}},{"r":44,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":44,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":44,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2000"}},{"r":44,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1000"}},{"r":44,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"1000"}},{"r":44,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2000"}},{"r":44,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2000"}},{"r":44,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"2000"}},{"r":45,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Amount to be financed","qp":1}},{"r":45,"c":1,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":2,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":3,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":4,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":5,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":6,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":7,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":8,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":9,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":45,"c":10,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":11,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":45,"c":12,"v":{"f":"=M42-M44-M45","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":45,"c":13,"v":{"f":"=N42-N44-N45","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":45,"c":14,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O42-O44-O45"}},{"r":45,"c":15,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P42-P44-P45"}},{"r":45,"c":16,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q42-Q44-Q45"}},{"r":45,"c":17,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R42-R44-R45"}},{"r":45,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Financing period, months","qp":1}},{"r":46,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":46,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":46,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":46,"c":12,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":46,"c":13,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"240"}},{"r":46,"c":14,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":46,"c":15,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":46,"c":16,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":46,"c":17,"v":{"ct":{"fa":"#,##0\\ \"months\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"120"}},{"r":46,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"nominal interest rate charged","qp":1}},{"r":47,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":47,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":47,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":47,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":47,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":47,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12"}},{"r":47,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":47,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":47,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":47,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"indexation to inflation / payment growth","qp":1}},{"r":48,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":48,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":48,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":48,"c":12,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":48,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"real interst rate applied","qp":1}},{"r":49,"c":1,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":2,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":3,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":4,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":5,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":6,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":7,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":8,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":9,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":49,"c":10,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":49,"c":11,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":49,"c":12,"v":{"f":"=M48-M49","ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.1"}},{"r":49,"c":13,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=N48-N49"}},{"r":49,"c":14,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.12","f":"=O48-O49"}},{"r":49,"c":15,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15","f":"=P48-P49"}},{"r":49,"c":16,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15","f":"=Q48-Q49"}},{"r":49,"c":17,"v":{"ct":{"fa":"0.00%\\ \"p.a.\""},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15","f":"=R48-R49"}},{"r":49,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":50,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Monthly payment for starter dwelling, only (initial)","qp":1}},{"r":50,"c":1,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":2,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":3,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":4,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":5,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":6,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":7,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":8,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":9,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":50,"c":10,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":11,"v":{"ct":{"fa":"0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":50,"c":12,"v":{"f":"=-PMT(M50/12,M47,M46)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":50,"c":13,"v":{"f":"=-PMT(N50/12,N47,N46)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":50,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(O50/12,O47,O46)"}},{"r":50,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(P50/12,P47,P46)"}},{"r":50,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=-PMT(Q50/12,Q47,Q46)"}},{"r":50,"c":17,"v":{"f":"=-PMT(R50/12,R47,R46)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#000000","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":50,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: here, the downpayment should be LARGE to save on interest payments.","qp":1}},{"r":51,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":51,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":51,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":51,"c":12,"v":{"ct":{"fa":"\"$\"#,##0.00_);[Red]\\(\"$\"#,##0.00\\)"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":51,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":51,"c":17,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":52,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: also the subsidy, if any, should be allocated here, mostly - in order to save on interest payments.","qp":1}},{"r":52,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":52,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":52,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":52,"c":12,"v":{"ct":{"fa":"\"$\"#,##0.00_);[Red]\\(\"$\"#,##0.00\\)"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":52,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":52,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":52,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":52,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":52,"c":17,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":53,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":53,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":53,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":53,"c":12,"v":{"ct":{"fa":"\"$\"#,##0.00_);[Red]\\(\"$\"#,##0.00\\)"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":53,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":53,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":53,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":53,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":53,"c":17,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":54,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Instrument 1: land only","qp":1}},{"r":54,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":54,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":54,"c":12,"v":{"f":"=M21","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":54,"c":13,"v":{"f":"=N21","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":54,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O21"}},{"r":54,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P21"}},{"r":54,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q21"}},{"r":54,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#4f6228","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R21"}},{"r":54,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Instrument 2: structure only","qp":1}},{"r":55,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":55,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":55,"c":12,"v":{"f":"=M37","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":55,"c":13,"v":{"f":"=N37","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":55,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O37"}},{"r":55,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P37"}},{"r":55,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q37"}},{"r":55,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#254061","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R37"}},{"r":55,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"Instrument 3: balance (e.g. all or only improvement costs)","qp":1}},{"r":56,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":2}},{"r":56,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":56,"c":12,"v":{"f":"=M51","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":56,"c":13,"v":{"f":"=N51","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":56,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O51"}},{"r":56,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P51"}},{"r":56,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q51"}},{"r":56,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","bl":1,"it":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R51"}},{"r":56,"c":18,"v":{"ct":{"fa":"General"},"fs":8,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":57,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total initial payment","qp":1}},{"r":57,"c":1,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":2,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":3,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":4,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":5,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":6,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":7,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":8,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":9,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":57,"c":10,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":57,"c":11,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":57,"c":12,"v":{"f":"=M21+M37+M51","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":57,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=N21+N37+N51"}},{"r":57,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O21+O37+O51"}},{"r":57,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P21+P37+P51"}},{"r":57,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q21+Q37+Q51"}},{"r":57,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R21+R37+R51"}},{"r":58,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Payment growth (relative to initial total)","qp":1}},{"r":58,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":58,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":58,"c":12,"v":{"f":"=(M21*M18+M37*M35+M49*M51)/M58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":58,"c":13,"v":{"f":"=(N21*N18+N37*N35)/N58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":58,"c":14,"v":{"f":"=(O21*O18+O37*O35)/O58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":58,"c":15,"v":{"f":"=(P21*P18+P37*P35)/P58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":58,"c":16,"v":{"f":"=(Q21*Q18+Q37*Q35)/Q58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":58,"c":17,"v":{"f":"=(R21*R18+R37*R35)/R58","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":59,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: this payment growth (relative to initial total) should be moderate: i.e. never higher than the lower of expected inflation or expected nominal wage growth.","qp":1}},{"r":59,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":59,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":59,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":59,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":60,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":60,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":60,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"With a maximum disposable income share of…","qp":1}},{"r":61,"c":1,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":2,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":3,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":4,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":5,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":61,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":61,"c":12,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.2"}},{"r":61,"c":13,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.25"}},{"r":61,"c":14,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.25"}},{"r":61,"c":15,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":61,"c":16,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":61,"c":17,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0.15"}},{"r":62,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"…minimum income required to afford the product","qp":1}},{"r":62,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":62,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":62,"c":12,"v":{"f":"=M58/M62","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":62,"c":13,"v":{"f":"=N58/N62","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":62,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=O58/O62"}},{"r":62,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=P58/P62"}},{"r":62,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=Q58/Q62"}},{"r":62,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=R58/R62"}},{"r":63,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":63,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":63,"c":12,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":13,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":14,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":15,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":16,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":63,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":64,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total downpayment, by household","qp":1}},{"r":64,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":64,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":64,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":64,"c":12,"v":{"f":"='5units'!M30+'5units'!M44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":64,"c":13,"v":{"f":"='5units'!N30+'5units'!N44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":64,"c":14,"v":{"f":"='5units'!O30+'5units'!O44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":64,"c":15,"v":{"f":"='5units'!P30+'5units'!P44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":64,"c":16,"v":{"f":"='5units'!Q30+'5units'!Q44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":64,"c":17,"v":{"f":"='5units'!R30+'5units'!R44","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":65,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"downpayment as a share of total cost","qp":1}},{"r":65,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":65,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":65,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":65,"c":12,"v":{"f":"=M65/M9","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":65,"c":13,"v":{"f":"=N65/N9","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":65,"c":14,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=O65/O9"}},{"r":65,"c":15,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=P65/P9"}},{"r":65,"c":16,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=Q65/Q9"}},{"r":65,"c":17,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=R65/R9"}},{"r":66,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total downpayment subsidy (cash support)","qp":1}},{"r":66,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":66,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":66,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":66,"c":12,"v":{"f":"='5units'!M31+'5units'!M45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"2000"}},{"r":66,"c":13,"v":{"f":"='5units'!N31+'5units'!N45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"1000"}},{"r":66,"c":14,"v":{"f":"='5units'!O31+'5units'!O45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"1000"}},{"r":66,"c":15,"v":{"f":"='5units'!P31+'5units'!P45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"2000"}},{"r":66,"c":16,"v":{"f":"='5units'!Q31+'5units'!Q45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"2000"}},{"r":66,"c":17,"v":{"f":"='5units'!R31+'5units'!R45","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"2000"}},{"r":67,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"subsidy as a share of total cost","qp":1}},{"r":67,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":67,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":67,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":67,"c":12,"v":{"f":"=M67/M9","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!"}},{"r":67,"c":13,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=N67/N9"}},{"r":67,"c":14,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=O67/O9"}},{"r":67,"c":15,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=P67/P9"}},{"r":67,"c":16,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=Q67/Q9"}},{"r":67,"c":17,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2,"v":"#DIV/0!","f":"=R67/R9"}},{"r":68,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Amount-financed-to-value ratio (LTV), aggregate","qp":1}},{"r":68,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":68,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":68,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":68,"c":12,"v":{"f":"=1-SUM(M65:M67)/M9","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!"}},{"r":68,"c":13,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!","f":"=1-SUM(N65:N67)/N9"}},{"r":68,"c":14,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!","f":"=1-SUM(O65:O67)/O9"}},{"r":68,"c":15,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!","f":"=1-SUM(P65:P67)/P9"}},{"r":68,"c":16,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!","f":"=1-SUM(Q65:Q67)/Q9"}},{"r":68,"c":17,"v":{"ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":2,"v":"#DIV/0!","f":"=1-SUM(R65:R67)/R9"}},{"r":69,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Note: subsidies should favor lower-income households, e.g. be focused in the bottom 40 percent (as per SDG10). ","qp":1}},{"r":69,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":69,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":69,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":69,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":69,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":69,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":69,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":69,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":69,"c":17,"v":{"ct":{"fa":"0.0%"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"The relative share should be significantly higher for lower-income households, and the absolute amount should ","ff":"Arial","fs":8},{"v":"NOT","ff":"Arial","fs":8,"un":1,"bl":1,"it":1},{"v":" increase with income.","ff":"Arial","fs":8}]},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":70,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":70,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":70,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":70,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":70,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Otherwise, it is difficult to phase out the subsidy for higher-middle-income households (who would have an incentive to capture larger subsidies intended for lower-middle-income households.)","qp":1}},{"r":71,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":71,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":71,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":71,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"As higher income households receive (at least) relatively lower subsidies, there downpayments need to be relatively higher - which they can typically better afford.","qp":1}},{"r":72,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":72,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":72,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":72,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":72,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":73,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1,"v":"Nevertheless, the affordability check (to follow) needs to assess whether monthly payments as well as downpayments are affordable across income groups.","qp":1}},{"r":73,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":73,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":73,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":74,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":74,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":74,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":75,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":75,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":75,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":76,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":76,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":76,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":3,"c":0,"index":"55"},{"r":3,"c":14,"index":"55"},{"r":3,"c":5,"index":"55"},{"r":3,"c":1,"index":"55"},{"r":3,"c":6,"index":"55"},{"r":3,"c":3,"index":"55"},{"r":3,"c":7,"index":"55"},{"r":3,"c":11,"index":"55"},{"r":3,"c":13,"index":"55"},{"r":3,"c":8,"index":"55"},{"r":3,"c":15,"index":"55"},{"r":3,"c":4,"index":"55"},{"r":3,"c":9,"index":"55"},{"r":3,"c":16,"index":"55"},{"r":3,"c":17,"index":"55"},{"r":3,"c":10,"index":"55"},{"r":3,"c":2,"index":"55"},{"r":3,"c":12,"index":"55"},{"r":14,"c":20,"index":"55"},{"r":27,"c":20,"index":"55"},{"r":66,"c":12,"index":"55"},{"r":66,"c":13,"index":"55"},{"r":66,"c":14,"index":"55"},{"r":66,"c":15,"index":"55"},{"r":66,"c":16,"index":"55"},{"r":66,"c":17,"index":"55"},{"r":4,"c":0,"index":"55"},{"r":4,"c":1,"index":"55"},{"r":4,"c":2,"index":"55"},{"r":4,"c":3,"index":"55"},{"r":4,"c":4,"index":"55"},{"r":4,"c":5,"index":"55"},{"r":4,"c":6,"index":"55"},{"r":4,"c":7,"index":"55"},{"r":4,"c":8,"index":"55"},{"r":4,"c":9,"index":"55"},{"r":4,"c":10,"index":"55"},{"r":4,"c":11,"index":"55"},{"r":49,"c":17,"index":"55"},{"r":49,"c":16,"index":"55"},{"r":49,"c":15,"index":"55"},{"r":49,"c":14,"index":"55"},{"r":49,"c":13,"index":"55"},{"r":49,"c":12,"index":"55"},{"r":19,"c":14,"index":"55"},{"r":19,"c":15,"index":"55"},{"r":19,"c":16,"index":"55"},{"r":19,"c":17,"index":"55"},{"r":19,"c":13,"index":"55"},{"r":15,"c":14,"index":"55"},{"r":15,"c":15,"index":"55"},{"r":15,"c":16,"index":"55"},{"r":15,"c":17,"index":"55"},{"r":15,"c":13,"index":"55"},{"r":16,"c":14,"index":"55"},{"r":16,"c":15,"index":"55"},{"r":16,"c":16,"index":"55"},{"r":16,"c":17,"index":"55"},{"r":17,"c":14,"index":"55"},{"r":17,"c":15,"index":"55"},{"r":17,"c":16,"index":"55"},{"r":17,"c":17,"index":"55"},{"r":17,"c":13,"index":"55"},{"r":16,"c":13,"index":"55"},{"r":35,"c":17,"index":"55"},{"r":35,"c":16,"index":"55"},{"r":35,"c":15,"index":"55"},{"r":35,"c":14,"index":"55"},{"r":35,"c":13,"index":"55"},{"r":35,"c":12,"index":"55"},{"r":18,"c":16,"index":"55"},{"r":18,"c":17,"index":"55"},{"r":18,"c":15,"index":"55"},{"r":18,"c":14,"index":"55"},{"r":18,"c":13,"index":"55"},{"r":18,"c":12,"index":"55"},{"r":4,"c":16,"index":"55"},{"r":4,"c":13,"index":"55"},{"r":4,"c":12,"index":"55"},{"r":4,"c":15,"index":"55"},{"r":4,"c":14,"index":"55"},{"r":5,"c":12,"index":"55"},{"r":6,"c":12,"index":"55"},{"r":8,"c":12,"index":"55"},{"r":14,"c":12,"index":"55"},{"r":20,"c":12,"index":"55"},{"r":54,"c":12,"index":"55"},{"r":27,"c":12,"index":"55"},{"r":41,"c":12,"index":"55"},{"r":43,"c":12,"index":"55"},{"r":5,"c":13,"index":"55"},{"r":67,"c":12,"index":"55"},{"r":29,"c":12,"index":"55"},{"r":31,"c":12,"index":"55"},{"r":36,"c":12,"index":"55"},{"r":55,"c":12,"index":"55"},{"r":6,"c":13,"index":"55"},{"r":8,"c":13,"index":"55"},{"r":14,"c":13,"index":"55"},{"r":20,"c":13,"index":"55"},{"r":54,"c":13,"index":"55"},{"r":45,"c":12,"index":"55"},{"r":50,"c":12,"index":"55"},{"r":56,"c":12,"index":"55"},{"r":64,"c":12,"index":"55"},{"r":67,"c":13,"index":"55"},{"r":27,"c":13,"index":"55"},{"r":41,"c":13,"index":"55"},{"r":43,"c":13,"index":"55"},{"r":5,"c":14,"index":"55"},{"r":57,"c":12,"index":"55"},{"r":65,"c":12,"index":"55"},{"r":68,"c":12,"index":"55"},{"r":62,"c":12,"index":"55"},{"r":29,"c":13,"index":"55"},{"r":64,"c":13,"index":"55"},{"r":45,"c":13,"index":"55"},{"r":50,"c":13,"index":"55"},{"r":56,"c":13,"index":"55"},{"r":14,"c":14,"index":"55"},{"r":20,"c":14,"index":"55"},{"r":54,"c":14,"index":"55"},{"r":6,"c":14,"index":"55"},{"r":58,"c":12,"index":"55"},{"r":31,"c":13,"index":"55"},{"r":36,"c":13,"index":"55"},{"r":55,"c":13,"index":"55"},{"r":65,"c":13,"index":"55"},{"r":68,"c":13,"index":"55"},{"r":27,"c":14,"index":"55"},{"r":29,"c":14,"index":"55"},{"r":31,"c":14,"index":"55"},{"r":36,"c":14,"index":"55"},{"r":8,"c":14,"index":"55"},{"r":5,"c":16,"index":"55"},{"r":57,"c":13,"index":"55"},{"r":62,"c":13,"index":"55"},{"r":5,"c":15,"index":"55"},{"r":67,"c":14,"index":"55"},{"r":41,"c":14,"index":"55"},{"r":43,"c":14,"index":"55"},{"r":45,"c":14,"index":"55"},{"r":50,"c":14,"index":"55"},{"r":56,"c":14,"index":"55"},{"r":55,"c":14,"index":"55"},{"r":6,"c":16,"index":"55"},{"r":14,"c":16,"index":"55"},{"r":20,"c":16,"index":"55"},{"r":58,"c":13,"index":"55"},{"r":27,"c":16,"index":"55"},{"r":29,"c":16,"index":"55"},{"r":6,"c":15,"index":"55"},{"r":8,"c":15,"index":"55"},{"r":64,"c":14,"index":"55"},{"r":65,"c":14,"index":"55"},{"r":68,"c":14,"index":"55"},{"r":57,"c":14,"index":"55"},{"r":14,"c":15,"index":"55"},{"r":20,"c":15,"index":"55"},{"r":54,"c":16,"index":"55"},{"r":8,"c":16,"index":"55"},{"r":31,"c":16,"index":"55"},{"r":36,"c":16,"index":"55"},{"r":55,"c":16,"index":"55"},{"r":58,"c":14,"index":"55"},{"r":62,"c":14,"index":"55"},{"r":27,"c":15,"index":"55"},{"r":29,"c":15,"index":"55"},{"r":67,"c":15,"index":"55"},{"r":54,"c":15,"index":"55"},{"r":67,"c":16,"index":"55"},{"r":41,"c":16,"index":"55"},{"r":43,"c":16,"index":"55"},{"r":31,"c":15,"index":"55"},{"r":36,"c":15,"index":"55"},{"r":55,"c":15,"index":"55"},{"r":41,"c":15,"index":"55"},{"r":43,"c":15,"index":"55"},{"r":45,"c":15,"index":"55"},{"r":50,"c":15,"index":"55"},{"r":56,"c":15,"index":"55"},{"r":45,"c":16,"index":"55"},{"r":50,"c":16,"index":"55"},{"r":64,"c":16,"index":"55"},{"r":64,"c":15,"index":"55"},{"r":57,"c":15,"index":"55"},{"r":65,"c":16,"index":"55"},{"r":68,"c":16,"index":"55"},{"r":56,"c":16,"index":"55"},{"r":57,"c":16,"index":"55"},{"r":65,"c":15,"index":"55"},{"r":68,"c":15,"index":"55"},{"r":62,"c":15,"index":"55"},{"r":58,"c":15,"index":"55"},{"r":58,"c":16,"index":"55"},{"r":62,"c":16,"index":"55"},{"r":4,"c":17,"index":"55"},{"r":5,"c":17,"index":"55"},{"r":6,"c":17,"index":"55"},{"r":8,"c":17,"index":"55"},{"r":14,"c":17,"index":"55"},{"r":20,"c":17,"index":"55"},{"r":54,"c":17,"index":"55"},{"r":27,"c":17,"index":"55"},{"r":29,"c":17,"index":"55"},{"r":31,"c":17,"index":"55"},{"r":36,"c":17,"index":"55"},{"r":55,"c":17,"index":"55"},{"r":67,"c":17,"index":"55"},{"r":41,"c":17,"index":"55"},{"r":43,"c":17,"index":"55"},{"r":64,"c":17,"index":"55"},{"r":45,"c":17,"index":"55"},{"r":50,"c":17,"index":"55"},{"r":56,"c":17,"index":"55"},{"r":65,"c":17,"index":"55"},{"r":68,"c":17,"index":"55"},{"r":57,"c":17,"index":"55"},{"r":58,"c":17,"index":"55"},{"r":62,"c":17,"index":"55"}]},{"name":"5affordability","color":"#4f6228","config":{"columnlen":{"0":83,"1":157,"2":73,"3":74,"4":73,"5":73,"17":73,"18":73,"19":73,"20":73,"21":73,"22":73,"23":83,"24":200},"customWidth":{"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"24":1},"colhidden":{"6":0,"7":0,"8":0,"9":0,"10":0,"11":0,"12":0,"13":0,"14":0,"15":0,"16":0},"rowlen":{"0":19,"1":53,"2":31,"3":20,"4":19,"5":19,"8":19,"9":19,"10":53,"11":19,"12":19,"13":19,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19,"23":19,"24":19,"25":19,"26":19,"27":19,"28":19,"29":19,"30":19,"31":19,"32":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1,"23":1,"24":1,"25":1,"26":1,"27":1,"28":1,"29":1,"30":1,"31":1,"32":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":0,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":11,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":16,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":20,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":1,"col_index":21,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":20,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":21,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":20,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":5,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":18,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":19,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":20,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":21,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":22,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":1,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":2,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":3,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":4,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":5,"l":{"style":13,"color":"#808080"},"r":{"style":8,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":7,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":8,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":9,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":10,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":12,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":13,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":14,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":16,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":17,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":18,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":19,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":20,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":21,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":22,"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":20,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":21,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":20,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":21,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":1,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":2,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":3,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":4,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":5,"l":{"style":13,"color":"#808080"},"r":{"style":8,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":7,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":8,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":9,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":10,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":12,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":13,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":14,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":16,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":17,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":18,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":19,"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":20,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":21,"l":{"style":1,"color":"#000000"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":22,"r":{"style":13,"color":"#808080"},"t":{"style":13,"color":"#808080"},"b":{"style":13,"color":"#808080"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":5,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":18,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":19,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":20,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":21,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":22,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":12,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":18,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":19,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":20,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":21,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":22,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":23,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":24,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":19,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":20,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":4,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":18,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":19,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":20,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":21,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":22,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":23,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":21,"col_index":24,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":22,"col_index":5,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":23,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":24,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":4,"l":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":18,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":19,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":20,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":21,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":22,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":23,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":25,"col_index":24,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":0,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":26,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":0,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":2,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":3,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":4,"l":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":5,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":18,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":19,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":20,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":21,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":22,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":23,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":27,"col_index":24,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":5,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":30,"col_index":23,"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":5,"l":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":31,"col_index":23,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}}],"rowhidden":{"6":0,"7":0},"merge":{"10_17":{"r":10,"c":17,"rs":1,"cs":6},"10_3":{"r":10,"c":3,"rs":1,"cs":2},"1_9":{"r":1,"c":9,"rs":1,"cs":2},"18_0":{"r":18,"c":0,"rs":4,"cs":1},"26_0":{"r":26,"c":0,"rs":2,"cs":1}}},"index":"61","status":"0","order":"13","luckysheet_select_save":[{"row":[0,0],"column":[12,12],"sheetIndex":61}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Affordability model","ff":"Arial","fc":"#000000","fs":12,"un":0,"bl":1},{"v":" — assessing households' payment capacity vs. required contributions","ff":"Arial","fc":"#000000","fs":12,"un":1,"bl":1}]},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"un":0,"ht":1,"vt":0,"tb":1}},{"r":0,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":0,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":1,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#C07573","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#DA9B99","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#E6B8B7","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FAD1AF","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FCE1CA","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":1,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary x tertiary (corner)","qp":1}},{"r":1,"c":18,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":19,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":1,"c":20,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":1,"c":21,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":22,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":2,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":2}},{"r":2,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":2,"c":14,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":18,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"normal","qp":1}},{"r":2,"c":19,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"fc":"#000000","ff":"Arial","un":0,"ht":0,"vt":0,"tb":2,"v":"w/ cluster access","qp":1}},{"r":2,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":21,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":3,"c":5,"v":{"f":"='4buildings'!A19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"Starter type"}},{"r":3,"c":6,"v":{"f":"='4buildings'!B19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":7,"v":{"f":"='4buildings'!C19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":8,"v":{"f":"='4buildings'!D19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":9,"v":{"f":"='4buildings'!E19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":10,"v":{"f":"='4buildings'!F19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":11,"v":{"f":"='4buildings'!G19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":12,"v":{"f":"='4buildings'!H19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":13,"v":{"f":"='4buildings'!I19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":14,"v":{"f":"='4buildings'!J19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":15,"v":{"f":"='4buildings'!K19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"lot only"}},{"r":3,"c":16,"v":{"f":"='4buildings'!L19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":17,"v":{"f":"='4buildings'!M19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"apartments"}},{"r":3,"c":18,"v":{"f":"='4buildings'!N19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"shell"}},{"r":3,"c":19,"v":{"f":"='4buildings'!O19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"shell"}},{"r":3,"c":20,"v":{"f":"='4buildings'!P19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":21,"v":{"f":"='4buildings'!Q19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"core"}},{"r":3,"c":22,"v":{"f":"='4buildings'!R19","ct":{"fa":"General","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2,"v":"roof"}},{"r":4,"c":2,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":4,"c":3,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":4,"c":4,"v":{"ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":4,"c":5,"v":{"f":"='4buildings'!A44","ct":{"fa":"#,##0\\ \"m2/unit\"","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"starter dwelling unit size, gross"}},{"r":4,"c":6,"v":{"f":"='4buildings'!B44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":7,"v":{"f":"='4buildings'!C44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":8,"v":{"f":"='4buildings'!D44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":9,"v":{"f":"='4buildings'!E44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":10,"v":{"f":"='4buildings'!F44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":11,"v":{"f":"='4buildings'!G44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":12,"v":{"f":"='4buildings'!H44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":13,"v":{"f":"='4buildings'!I44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":14,"v":{"f":"='4buildings'!J44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":15,"v":{"f":"='4buildings'!K44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":16,"v":{"f":"='4buildings'!L44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":17,"v":{"f":"='4buildings'!M44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":18,"v":{"f":"='4buildings'!N44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":19,"v":{"f":"='4buildings'!O44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":20,"v":{"f":"='4buildings'!P44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":21,"v":{"f":"='4buildings'!Q44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":4,"c":22,"v":{"f":"='4buildings'!R44","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":5,"c":0,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":1,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":2,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":3,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":4,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":5,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Monthly payment capacity required","qp":1}},{"r":5,"c":6,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":7,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":8,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":9,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":10,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":11,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":12,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":13,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":14,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":5,"c":15,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":5,"c":16,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":5,"c":17,"v":{"f":"='5units'!M58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":18,"v":{"f":"='5units'!N58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":19,"v":{"f":"='5units'!O58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":20,"v":{"f":"='5units'!P58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":21,"v":{"f":"='5units'!Q58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":5,"c":22,"v":{"f":"='5units'!R58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1}},{"r":6,"c":5,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"Payment growth (relative to initial total)","qp":1}},{"r":6,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":6,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#808080","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":6,"c":17,"v":{"f":"='5units'!M59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":18,"v":{"f":"='5units'!N59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":19,"v":{"f":"='5units'!O59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":20,"v":{"f":"='5units'!P59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":21,"v":{"f":"='5units'!Q59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":6,"c":22,"v":{"f":"='5units'!R59","ct":{"fa":"0.0%","t":"e"},"fs":9,"fc":"#808080","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":7,"c":0,"v":{"ct":{"fa":"General"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":1,"v":{"ct":{"fa":"General"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":2,"v":{"ct":{"fa":"General"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":3,"v":{"ct":{"fa":"General"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":4,"v":{"ct":{"fa":"General"},"fs":8,"ff":"Arial","ht":1,"vt":0,"tb":1}},{"r":7,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":7,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":7,"c":17,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"Note: this payment growth (relative to initial total) should be moderate: i.e. never higher than the lower of expected inflation or expected nominal wage growth.","qp":1}},{"r":7,"c":18,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":19,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":20,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":21,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":7,"c":22,"v":{"ct":{"fa":"0.0%"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":8,"c":0,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":1,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":2,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":3,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":4,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":8,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Downpayment capacity required","qp":1}},{"r":8,"c":6,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":7,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":8,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":9,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":10,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":11,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":12,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":13,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":14,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":8,"c":15,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":0,"vt":0,"tb":2}},{"r":8,"c":16,"v":{"ct":{"fa":"0"},"bg":"#d9d9d9","fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":8,"c":17,"v":{"f":"='5units'!M65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":18,"v":{"f":"='5units'!N65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":19,"v":{"f":"='5units'!O65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":20,"v":{"f":"='5units'!P65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":21,"v":{"f":"='5units'!Q65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":22,"v":{"f":"='5units'!R65","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#d9d9d9","fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":5,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":9,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":9,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":9,"c":17,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":9,"c":18,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":9,"c":19,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":9,"c":20,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":9,"c":21,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":9,"c":22,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":10,"c":0,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"income group","qp":1}},{"r":10,"c":2,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly household income","qp":1}},{"r":10,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Residual income disposable for housing \r\n(safe payment capacity)","ff":"Arial","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":4,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"affordable down-payment","qp":1}},{"r":10,"c":17,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Affordability assessment","ff":"Arial","fc":"#000000","fs":11,"bl":1},{"v":" \r\n(Ratio of safe payment capacity over required payment)","ff":"Arial","fc":"#000000","fs":9,"bl":1}]},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":18,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":19,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":20,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":21,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":22,"v":{"ct":{"fa":"General"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":0,"tb":2}},{"r":10,"c":23,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Included?","qp":1}},{"r":11,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"un":0,"ht":1,"tb":2,"v":"e.g. in deciles…","qp":1}},{"r":11,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":11,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":11,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":11,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":12,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 10","qp":1}},{"r":12,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1500"}},{"r":12,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.35"}},{"r":12,"c":4,"v":{"f":"=D13*C13","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"525"}},{"r":12,"c":5,"v":{"f":"=C13*12","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"18000"}},{"r":12,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":2}},{"r":12,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2}},{"r":12,"c":17,"v":{"f":"=IF(AND($E13>R$6,$F13>R$9), \"Yes\",IF(AND($E13>R$6,$F13<R$9), \"Downpayment\",IF(AND($E13<R$6,$F13>R$9), \"Installment\",\"No\")))","ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!"}},{"r":12,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E14>S$6,$F14>S$9), \"Yes\",IF(AND($E14>S$6,$F14<S$9), \"Downpayment\",IF(AND($E14<S$6,$F14>S$9), \"Installment\",\"No\")))"}},{"r":12,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E15>T$6,$F15>T$9), \"Yes\",IF(AND($E15>T$6,$F15<T$9), \"Downpayment\",IF(AND($E15<T$6,$F15>T$9), \"Installment\",\"No\")))"}},{"r":12,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E16>U$6,$F16>U$9), \"Yes\",IF(AND($E16>U$6,$F16<U$9), \"Downpayment\",IF(AND($E16<U$6,$F16>U$9), \"Installment\",\"No\")))"}},{"r":12,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E17>V$6,$F17>V$9), \"Yes\",IF(AND($E17>V$6,$F17<V$9), \"Downpayment\",IF(AND($E17<V$6,$F17>V$9), \"Installment\",\"No\")))"}},{"r":12,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>W$6,$F18>W$9), \"Yes\",IF(AND($E18>W$6,$F18<W$9), \"Downpayment\",IF(AND($E18<W$6,$F18>W$9), \"Installment\",\"No\")))"}},{"r":12,"c":23,"v":{"f":"=IF(COUNTIF(R13:W13,\"Yes\")>0,\"Yes\",\"No\")","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No"}},{"r":12,"c":24,"v":{"f":"=B13","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 10"}},{"r":12,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":13,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 9","qp":1}},{"r":13,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1200"}},{"r":13,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.3"}},{"r":13,"c":4,"v":{"f":"=D14*C14","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"360"}},{"r":13,"c":5,"v":{"f":"=C14*6","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"7200"}},{"r":13,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":13,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E14>R$6,$F14>R$9), \"Yes\",IF(AND($E14>R$6,$F14<R$9), \"Downpayment\",IF(AND($E14<R$6,$F14>R$9), \"Installment\",\"No\")))"}},{"r":13,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E15>S$6,$F15>S$9), \"Yes\",IF(AND($E15>S$6,$F15<S$9), \"Downpayment\",IF(AND($E15<S$6,$F15>S$9), \"Installment\",\"No\")))"}},{"r":13,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E16>T$6,$F16>T$9), \"Yes\",IF(AND($E16>T$6,$F16<T$9), \"Downpayment\",IF(AND($E16<T$6,$F16>T$9), \"Installment\",\"No\")))"}},{"r":13,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E17>U$6,$F17>U$9), \"Yes\",IF(AND($E17>U$6,$F17<U$9), \"Downpayment\",IF(AND($E17<U$6,$F17>U$9), \"Installment\",\"No\")))"}},{"r":13,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>V$6,$F18>V$9), \"Yes\",IF(AND($E18>V$6,$F18<V$9), \"Downpayment\",IF(AND($E18<V$6,$F18>V$9), \"Installment\",\"No\")))"}},{"r":13,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>W$6,$F19>W$9), \"Yes\",IF(AND($E19>W$6,$F19<W$9), \"Downpayment\",IF(AND($E19<W$6,$F19>W$9), \"Installment\",\"No\")))"}},{"r":13,"c":23,"v":{"f":"=IF(COUNTIF(R14:W14,\"Yes\")>0,\"Yes\",\"No\")","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No"}},{"r":13,"c":24,"v":{"f":"=B14","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 9"}},{"r":13,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":14,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 8","qp":1}},{"r":14,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1000"}},{"r":14,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.27500000000000002"}},{"r":14,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"275","f":"=D15*C15"}},{"r":14,"c":5,"v":{"f":"=C15*5","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"5000"}},{"r":14,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":14,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":14,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E15>R$6,$F15>R$9), \"Yes\",IF(AND($E15>R$6,$F15<R$9), \"Downpayment\",IF(AND($E15<R$6,$F15>R$9), \"Installment\",\"No\")))"}},{"r":14,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E16>S$6,$F16>S$9), \"Yes\",IF(AND($E16>S$6,$F16<S$9), \"Downpayment\",IF(AND($E16<S$6,$F16>S$9), \"Installment\",\"No\")))"}},{"r":14,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E17>T$6,$F17>T$9), \"Yes\",IF(AND($E17>T$6,$F17<T$9), \"Downpayment\",IF(AND($E17<T$6,$F17>T$9), \"Installment\",\"No\")))"}},{"r":14,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>U$6,$F18>U$9), \"Yes\",IF(AND($E18>U$6,$F18<U$9), \"Downpayment\",IF(AND($E18<U$6,$F18>U$9), \"Installment\",\"No\")))"}},{"r":14,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>V$6,$F19>V$9), \"Yes\",IF(AND($E19>V$6,$F19<V$9), \"Downpayment\",IF(AND($E19<V$6,$F19>V$9), \"Installment\",\"No\")))"}},{"r":14,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>W$6,$F20>W$9), \"Yes\",IF(AND($E20>W$6,$F20<W$9), \"Downpayment\",IF(AND($E20<W$6,$F20>W$9), \"Installment\",\"No\")))"}},{"r":14,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R15:W15,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":14,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 8","f":"=B15"}},{"r":14,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":15,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 7","qp":1}},{"r":15,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"800"}},{"r":15,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.25"}},{"r":15,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"200","f":"=D16*C16"}},{"r":15,"c":5,"v":{"f":"=C16*4","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"3200"}},{"r":15,"c":6,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":7,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":8,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":9,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":10,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":11,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":12,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":13,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":14,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":15,"c":15,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":16,"v":{"ct":{"fa":"0"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":15,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E16>R$6,$F16>R$9), \"Yes\",IF(AND($E16>R$6,$F16<R$9), \"Downpayment\",IF(AND($E16<R$6,$F16>R$9), \"Installment\",\"No\")))"}},{"r":15,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E17>S$6,$F17>S$9), \"Yes\",IF(AND($E17>S$6,$F17<S$9), \"Downpayment\",IF(AND($E17<S$6,$F17>S$9), \"Installment\",\"No\")))"}},{"r":15,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>T$6,$F18>T$9), \"Yes\",IF(AND($E18>T$6,$F18<T$9), \"Downpayment\",IF(AND($E18<T$6,$F18>T$9), \"Installment\",\"No\")))"}},{"r":15,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>U$6,$F19>U$9), \"Yes\",IF(AND($E19>U$6,$F19<U$9), \"Downpayment\",IF(AND($E19<U$6,$F19>U$9), \"Installment\",\"No\")))"}},{"r":15,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>V$6,$F20>V$9), \"Yes\",IF(AND($E20>V$6,$F20<V$9), \"Downpayment\",IF(AND($E20<V$6,$F20>V$9), \"Installment\",\"No\")))"}},{"r":15,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>W$6,$F21>W$9), \"Yes\",IF(AND($E21>W$6,$F21<W$9), \"Downpayment\",IF(AND($E21<W$6,$F21>W$9), \"Installment\",\"No\")))"}},{"r":15,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R16:W16,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":15,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 7","f":"=B16"}},{"r":15,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":16,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 6","qp":1}},{"r":16,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"600"}},{"r":16,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.22500000000000001"}},{"r":16,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"135","f":"=D17*C17"}},{"r":16,"c":5,"v":{"f":"=C17*3","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1800"}},{"r":16,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E17>R$6,$F17>R$9), \"Yes\",IF(AND($E17>R$6,$F17<R$9), \"Downpayment\",IF(AND($E17<R$6,$F17>R$9), \"Installment\",\"No\")))"}},{"r":16,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>S$6,$F18>S$9), \"Yes\",IF(AND($E18>S$6,$F18<S$9), \"Downpayment\",IF(AND($E18<S$6,$F18>S$9), \"Installment\",\"No\")))"}},{"r":16,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>T$6,$F19>T$9), \"Yes\",IF(AND($E19>T$6,$F19<T$9), \"Downpayment\",IF(AND($E19<T$6,$F19>T$9), \"Installment\",\"No\")))"}},{"r":16,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>U$6,$F20>U$9), \"Yes\",IF(AND($E20>U$6,$F20<U$9), \"Downpayment\",IF(AND($E20<U$6,$F20>U$9), \"Installment\",\"No\")))"}},{"r":16,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>V$6,$F21>V$9), \"Yes\",IF(AND($E21>V$6,$F21<V$9), \"Downpayment\",IF(AND($E21<V$6,$F21>V$9), \"Installment\",\"No\")))"}},{"r":16,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>W$6,$F22>W$9), \"Yes\",IF(AND($E22>W$6,$F22<W$9), \"Downpayment\",IF(AND($E22<W$6,$F22>W$9), \"Installment\",\"No\")))"}},{"r":16,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R17:W17,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":16,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 6","f":"=B17"}},{"r":16,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":17,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":17,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 5","qp":1}},{"r":17,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"500"}},{"r":17,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.2"}},{"r":17,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"100","f":"=D18*C18"}},{"r":17,"c":5,"v":{"f":"=C18*2","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1000"}},{"r":17,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E18>R$6,$F18>R$9), \"Yes\",IF(AND($E18>R$6,$F18<R$9), \"Downpayment\",IF(AND($E18<R$6,$F18>R$9), \"Installment\",\"No\")))"}},{"r":17,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>S$6,$F19>S$9), \"Yes\",IF(AND($E19>S$6,$F19<S$9), \"Downpayment\",IF(AND($E19<S$6,$F19>S$9), \"Installment\",\"No\")))"}},{"r":17,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>T$6,$F20>T$9), \"Yes\",IF(AND($E20>T$6,$F20<T$9), \"Downpayment\",IF(AND($E20<T$6,$F20>T$9), \"Installment\",\"No\")))"}},{"r":17,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>U$6,$F21>U$9), \"Yes\",IF(AND($E21>U$6,$F21<U$9), \"Downpayment\",IF(AND($E21<U$6,$F21>U$9), \"Installment\",\"No\")))"}},{"r":17,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>V$6,$F22>V$9), \"Yes\",IF(AND($E22>V$6,$F22<V$9), \"Downpayment\",IF(AND($E22<V$6,$F22>V$9), \"Installment\",\"No\")))"}},{"r":17,"c":22,"v":{"f":"=IF(AND($E18>W$6,$F18>W$9), \"Yes\",IF(AND($E18>W$6,$F18<W$9), \"Downpayment\",IF(AND($E18<W$6,$F18>W$9), \"Installment\",\"No\")))","ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R18:W18,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":17,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 5","f":"=B18"}},{"r":17,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"SDG focus: bottom 40%","qp":1}},{"r":18,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 4","qp":1}},{"r":18,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"400"}},{"r":18,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.17499999999999999"}},{"r":18,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"70","f":"=D19*C19"}},{"r":18,"c":5,"v":{"f":"=C19*1","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"400"}},{"r":18,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E19>R$6,$F19>R$9), \"Yes\",IF(AND($E19>R$6,$F19<R$9), \"Downpayment\",IF(AND($E19<R$6,$F19>R$9), \"Installment\",\"No\")))"}},{"r":18,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>S$6,$F20>S$9), \"Yes\",IF(AND($E20>S$6,$F20<S$9), \"Downpayment\",IF(AND($E20<S$6,$F20>S$9), \"Installment\",\"No\")))"}},{"r":18,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>T$6,$F21>T$9), \"Yes\",IF(AND($E21>T$6,$F21<T$9), \"Downpayment\",IF(AND($E21<T$6,$F21>T$9), \"Installment\",\"No\")))"}},{"r":18,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>U$6,$F22>U$9), \"Yes\",IF(AND($E22>U$6,$F22<U$9), \"Downpayment\",IF(AND($E22<U$6,$F22>U$9), \"Installment\",\"No\")))"}},{"r":18,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E23>V$6,$F23>V$9), \"Yes\",IF(AND($E23>V$6,$F23<V$9), \"Downpayment\",IF(AND($E23<V$6,$F23>V$9), \"Installment\",\"No\")))"}},{"r":18,"c":22,"v":{"f":"=IF(AND($E19>W$6,$F19>W$9), \"Yes\",IF(AND($E19>W$6,$F19<W$9), \"Downpayment\",IF(AND($E19<W$6,$F19>W$9), \"Installment\",\"No\")))","ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!"}},{"r":18,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R19:W19,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":18,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 4","f":"=B19"}},{"r":18,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":19,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 3","qp":1}},{"r":19,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"300"}},{"r":19,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.15"}},{"r":19,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"45","f":"=D20*C20"}},{"r":19,"c":5,"v":{"f":"=C20*1","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"300"}},{"r":19,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E20>R$6,$F20>R$9), \"Yes\",IF(AND($E20>R$6,$F20<R$9), \"Downpayment\",IF(AND($E20<R$6,$F20>R$9), \"Installment\",\"No\")))"}},{"r":19,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>S$6,$F21>S$9), \"Yes\",IF(AND($E21>S$6,$F21<S$9), \"Downpayment\",IF(AND($E21<S$6,$F21>S$9), \"Installment\",\"No\")))"}},{"r":19,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>T$6,$F22>T$9), \"Yes\",IF(AND($E22>T$6,$F22<T$9), \"Downpayment\",IF(AND($E22<T$6,$F22>T$9), \"Installment\",\"No\")))"}},{"r":19,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E23>U$6,$F23>U$9), \"Yes\",IF(AND($E23>U$6,$F23<U$9), \"Downpayment\",IF(AND($E23<U$6,$F23>U$9), \"Installment\",\"No\")))"}},{"r":19,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E24>V$6,$F24>V$9), \"Yes\",IF(AND($E24>V$6,$F24<V$9), \"Downpayment\",IF(AND($E24<V$6,$F24>V$9), \"Installment\",\"No\")))"}},{"r":19,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>W$6,$F25>W$9), \"Yes\",IF(AND($E25>W$6,$F25<W$9), \"Downpayment\",IF(AND($E25<W$6,$F25>W$9), \"Installment\",\"No\")))"}},{"r":19,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R20:W20,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":19,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 3","f":"=B20"}},{"r":19,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":20,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":20,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 2","qp":1}},{"r":20,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"250"}},{"r":20,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.125"}},{"r":20,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"31.25","f":"=D21*C21"}},{"r":20,"c":5,"v":{"f":"=C21*0.5","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"125"}},{"r":20,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E21>R$6,$F21>R$9), \"Yes\",IF(AND($E21>R$6,$F21<R$9), \"Downpayment\",IF(AND($E21<R$6,$F21>R$9), \"Installment\",\"No\")))"}},{"r":20,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>S$6,$F22>S$9), \"Yes\",IF(AND($E22>S$6,$F22<S$9), \"Downpayment\",IF(AND($E22<S$6,$F22>S$9), \"Installment\",\"No\")))"}},{"r":20,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E23>T$6,$F23>T$9), \"Yes\",IF(AND($E23>T$6,$F23<T$9), \"Downpayment\",IF(AND($E23<T$6,$F23>T$9), \"Installment\",\"No\")))"}},{"r":20,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E24>U$6,$F24>U$9), \"Yes\",IF(AND($E24>U$6,$F24<U$9), \"Downpayment\",IF(AND($E24<U$6,$F24>U$9), \"Installment\",\"No\")))"}},{"r":20,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>V$6,$F25>V$9), \"Yes\",IF(AND($E25>V$6,$F25<V$9), \"Downpayment\",IF(AND($E25<V$6,$F25>V$9), \"Installment\",\"No\")))"}},{"r":20,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>W$6,$F26>W$9), \"Yes\",IF(AND($E26>W$6,$F26<W$9), \"Downpayment\",IF(AND($E26<W$6,$F26>W$9), \"Installment\",\"No\")))"}},{"r":20,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R21:W21,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":20,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 2","f":"=B21"}},{"r":20,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":21,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":21,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"decile 1","qp":1}},{"r":21,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"200"}},{"r":21,"c":3,"v":{"ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.1"}},{"r":21,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"20","f":"=D22*C22"}},{"r":21,"c":5,"v":{"f":"=C22*0.25","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"50"}},{"r":21,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E22>R$6,$F22>R$9), \"Yes\",IF(AND($E22>R$6,$F22<R$9), \"Downpayment\",IF(AND($E22<R$6,$F22>R$9), \"Installment\",\"No\")))"}},{"r":21,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E23>S$6,$F23>S$9), \"Yes\",IF(AND($E23>S$6,$F23<S$9), \"Downpayment\",IF(AND($E23<S$6,$F23>S$9), \"Installment\",\"No\")))"}},{"r":21,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E24>T$6,$F24>T$9), \"Yes\",IF(AND($E24>T$6,$F24<T$9), \"Downpayment\",IF(AND($E24<T$6,$F24>T$9), \"Installment\",\"No\")))"}},{"r":21,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>U$6,$F25>U$9), \"Yes\",IF(AND($E25>U$6,$F25<U$9), \"Downpayment\",IF(AND($E25<U$6,$F25>U$9), \"Installment\",\"No\")))"}},{"r":21,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>V$6,$F26>V$9), \"Yes\",IF(AND($E26>V$6,$F26<V$9), \"Downpayment\",IF(AND($E26<V$6,$F26>V$9), \"Installment\",\"No\")))"}},{"r":21,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>W$6,$F27>W$9), \"Yes\",IF(AND($E27>W$6,$F27<W$9), \"Downpayment\",IF(AND($E27<W$6,$F27>W$9), \"Installment\",\"No\")))"}},{"r":21,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R22:W22,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":21,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"decile 1","f":"=B22"}},{"r":21,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":22,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":8,"ff":"Arial","it":1,"un":0,"ht":1,"tb":1,"v":"e.g. in other categories…","qp":1}},{"r":22,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":22,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":22,"c":5,"v":{"ct":{"fa":"\"$\"#,##0"},"fs":9,"ff":"Arial","ht":2,"tb":2}},{"r":22,"c":17,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E23>R$6,$F23>R$9), \"Yes\",IF(AND($E23>R$6,$F23<R$9), \"Downpayment\",IF(AND($E23<R$6,$F23>R$9), \"Installment\",\"No\")))"}},{"r":22,"c":18,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E24>S$6,$F24>S$9), \"Yes\",IF(AND($E24>S$6,$F24<S$9), \"Downpayment\",IF(AND($E24<S$6,$F24>S$9), \"Installment\",\"No\")))"}},{"r":22,"c":19,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>T$6,$F25>T$9), \"Yes\",IF(AND($E25>T$6,$F25<T$9), \"Downpayment\",IF(AND($E25<T$6,$F25>T$9), \"Installment\",\"No\")))"}},{"r":22,"c":20,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>U$6,$F26>U$9), \"Yes\",IF(AND($E26>U$6,$F26<U$9), \"Downpayment\",IF(AND($E26<U$6,$F26>U$9), \"Installment\",\"No\")))"}},{"r":22,"c":21,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>V$6,$F27>V$9), \"Yes\",IF(AND($E27>V$6,$F27<V$9), \"Downpayment\",IF(AND($E27<V$6,$F27>V$9), \"Installment\",\"No\")))"}},{"r":22,"c":22,"v":{"ct":{"fa":"General","t":"e"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>W$6,$F28>W$9), \"Yes\",IF(AND($E28>W$6,$F28<W$9), \"Downpayment\",IF(AND($E28<W$6,$F28>W$9), \"Installment\",\"No\")))"}},{"r":22,"c":24,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1}},{"r":23,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"high income (e.g. quintile 5)","qp":1}},{"r":23,"c":2,"v":{"f":"=C14","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1200"}},{"r":23,"c":3,"v":{"f":"=D14","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.3"}},{"r":23,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"360","f":"=D24*C24"}},{"r":23,"c":5,"v":{"f":"=F14","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"7200"}},{"r":23,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E24>R$6,$F24>R$9), \"Yes\",IF(AND($E24>R$6,$F24<R$9), \"Downpayment\",IF(AND($E24<R$6,$F24>R$9), \"Installment\",\"No\")))"}},{"r":23,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>S$6,$F25>S$9), \"Yes\",IF(AND($E25>S$6,$F25<S$9), \"Downpayment\",IF(AND($E25<S$6,$F25>S$9), \"Installment\",\"No\")))"}},{"r":23,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>T$6,$F26>T$9), \"Yes\",IF(AND($E26>T$6,$F26<T$9), \"Downpayment\",IF(AND($E26<T$6,$F26>T$9), \"Installment\",\"No\")))"}},{"r":23,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>U$6,$F27>U$9), \"Yes\",IF(AND($E27>U$6,$F27<U$9), \"Downpayment\",IF(AND($E27<U$6,$F27>U$9), \"Installment\",\"No\")))"}},{"r":23,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>V$6,$F28>V$9), \"Yes\",IF(AND($E28>V$6,$F28<V$9), \"Downpayment\",IF(AND($E28<V$6,$F28>V$9), \"Installment\",\"No\")))"}},{"r":23,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E29>W$6,$F29>W$9), \"Yes\",IF(AND($E29>W$6,$F29<W$9), \"Downpayment\",IF(AND($E29<W$6,$F29>W$9), \"Installment\",\"No\")))"}},{"r":23,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R24:W24,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":23,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"high income (e.g. quintile 5)","f":"=B24"}},{"r":23,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":24,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"higher middle income (e.g. quintile 4)","qp":1}},{"r":24,"c":2,"v":{"f":"=C16","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"800"}},{"r":24,"c":3,"v":{"f":"=D16","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.25"}},{"r":24,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"200","f":"=D25*C25"}},{"r":24,"c":5,"v":{"f":"=F16","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"3200"}},{"r":24,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E25>R$6,$F25>R$9), \"Yes\",IF(AND($E25>R$6,$F25<R$9), \"Downpayment\",IF(AND($E25<R$6,$F25>R$9), \"Installment\",\"No\")))"}},{"r":24,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>S$6,$F26>S$9), \"Yes\",IF(AND($E26>S$6,$F26<S$9), \"Downpayment\",IF(AND($E26<S$6,$F26>S$9), \"Installment\",\"No\")))"}},{"r":24,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>T$6,$F27>T$9), \"Yes\",IF(AND($E27>T$6,$F27<T$9), \"Downpayment\",IF(AND($E27<T$6,$F27>T$9), \"Installment\",\"No\")))"}},{"r":24,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>U$6,$F28>U$9), \"Yes\",IF(AND($E28>U$6,$F28<U$9), \"Downpayment\",IF(AND($E28<U$6,$F28>U$9), \"Installment\",\"No\")))"}},{"r":24,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E29>V$6,$F29>V$9), \"Yes\",IF(AND($E29>V$6,$F29<V$9), \"Downpayment\",IF(AND($E29<V$6,$F29>V$9), \"Installment\",\"No\")))"}},{"r":24,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E30>W$6,$F30>W$9), \"Yes\",IF(AND($E30>W$6,$F30<W$9), \"Downpayment\",IF(AND($E30<W$6,$F30>W$9), \"Installment\",\"No\")))"}},{"r":24,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R25:W25,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":24,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"higher middle income (e.g. quintile 4)","f":"=B25"}},{"r":24,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":25,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"lower middle income (e.g. quintile 3)","qp":1}},{"r":25,"c":2,"v":{"f":"=C18","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"500"}},{"r":25,"c":3,"v":{"f":"=D18","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.2"}},{"r":25,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"100","f":"=D26*C26"}},{"r":25,"c":5,"v":{"f":"=F18","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"1000"}},{"r":25,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E26>R$6,$F26>R$9), \"Yes\",IF(AND($E26>R$6,$F26<R$9), \"Downpayment\",IF(AND($E26<R$6,$F26>R$9), \"Installment\",\"No\")))"}},{"r":25,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>S$6,$F27>S$9), \"Yes\",IF(AND($E27>S$6,$F27<S$9), \"Downpayment\",IF(AND($E27<S$6,$F27>S$9), \"Installment\",\"No\")))"}},{"r":25,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>T$6,$F28>T$9), \"Yes\",IF(AND($E28>T$6,$F28<T$9), \"Downpayment\",IF(AND($E28<T$6,$F28>T$9), \"Installment\",\"No\")))"}},{"r":25,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E29>U$6,$F29>U$9), \"Yes\",IF(AND($E29>U$6,$F29<U$9), \"Downpayment\",IF(AND($E29<U$6,$F29>U$9), \"Installment\",\"No\")))"}},{"r":25,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E30>V$6,$F30>V$9), \"Yes\",IF(AND($E30>V$6,$F30<V$9), \"Downpayment\",IF(AND($E30<V$6,$F30>V$9), \"Installment\",\"No\")))"}},{"r":25,"c":22,"v":{"f":"=IF(AND($E26>W$6,$F26>W$9), \"Yes\",IF(AND($E26>W$6,$F26<W$9), \"Downpayment\",IF(AND($E26<W$6,$F26>W$9), \"Installment\",\"No\")))","ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!"}},{"r":25,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R26:W26,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":25,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"lower middle income (e.g. quintile 3)","f":"=B26"}},{"r":25,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":26,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"SDG focus: bottom 40%","qp":1}},{"r":26,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"low income (e.g. quintile 2)","qp":1}},{"r":26,"c":2,"v":{"f":"=C20","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"300"}},{"r":26,"c":3,"v":{"f":"=D20","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.15"}},{"r":26,"c":4,"v":{"f":"=D27*C27","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"45"}},{"r":26,"c":5,"v":{"f":"=F20","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"300"}},{"r":26,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E27>R$6,$F27>R$9), \"Yes\",IF(AND($E27>R$6,$F27<R$9), \"Downpayment\",IF(AND($E27<R$6,$F27>R$9), \"Installment\",\"No\")))"}},{"r":26,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>S$6,$F28>S$9), \"Yes\",IF(AND($E28>S$6,$F28<S$9), \"Downpayment\",IF(AND($E28<S$6,$F28>S$9), \"Installment\",\"No\")))"}},{"r":26,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E29>T$6,$F29>T$9), \"Yes\",IF(AND($E29>T$6,$F29<T$9), \"Downpayment\",IF(AND($E29<T$6,$F29>T$9), \"Installment\",\"No\")))"}},{"r":26,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E30>U$6,$F30>U$9), \"Yes\",IF(AND($E30>U$6,$F30<U$9), \"Downpayment\",IF(AND($E30<U$6,$F30>U$9), \"Installment\",\"No\")))"}},{"r":26,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E31>V$6,$F31>V$9), \"Yes\",IF(AND($E31>V$6,$F31<V$9), \"Downpayment\",IF(AND($E31<V$6,$F31>V$9), \"Installment\",\"No\")))"}},{"r":26,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E32>W$6,$F32>W$9), \"Yes\",IF(AND($E32>W$6,$F32<W$9), \"Downpayment\",IF(AND($E32<W$6,$F32>W$9), \"Installment\",\"No\")))"}},{"r":26,"c":23,"v":{"f":"=IF(COUNTIF(R27:W27,\"Yes\")>0,\"Yes\",\"No\")","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No"}},{"r":26,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"low income (e.g. quintile 2)","f":"=B27"}},{"r":26,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":27,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":27,"c":1,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","ht":2,"vt":0,"tb":1,"v":"poor (e.g. quintile 1)","qp":1}},{"r":27,"c":2,"v":{"f":"=C22","ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"200"}},{"r":27,"c":3,"v":{"f":"=D22","ct":{"fa":"0.0%"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"0.1"}},{"r":27,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"p.m.\""},"fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"20","f":"=D28*C28"}},{"r":27,"c":5,"v":{"f":"=F22","ct":{"fa":"\"$\"#,##0"},"bg":"#FFFF00","fs":9,"fc":"#000000","ff":"Arial","it":1,"ht":2,"vt":0,"tb":1,"v":"50"}},{"r":27,"c":17,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E28>R$6,$F28>R$9), \"Yes\",IF(AND($E28>R$6,$F28<R$9), \"Downpayment\",IF(AND($E28<R$6,$F28>R$9), \"Installment\",\"No\")))"}},{"r":27,"c":18,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E29>S$6,$F29>S$9), \"Yes\",IF(AND($E29>S$6,$F29<S$9), \"Downpayment\",IF(AND($E29<S$6,$F29>S$9), \"Installment\",\"No\")))"}},{"r":27,"c":19,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E30>T$6,$F30>T$9), \"Yes\",IF(AND($E30>T$6,$F30<T$9), \"Downpayment\",IF(AND($E30<T$6,$F30>T$9), \"Installment\",\"No\")))"}},{"r":27,"c":20,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E31>U$6,$F31>U$9), \"Yes\",IF(AND($E31>U$6,$F31<U$9), \"Downpayment\",IF(AND($E31<U$6,$F31>U$9), \"Installment\",\"No\")))"}},{"r":27,"c":21,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E32>V$6,$F32>V$9), \"Yes\",IF(AND($E32>V$6,$F32<V$9), \"Downpayment\",IF(AND($E32<V$6,$F32>V$9), \"Installment\",\"No\")))"}},{"r":27,"c":22,"v":{"ct":{"fa":"0%","t":"e"},"bg":"#fdeada","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":1,"v":"#DIV/0!","f":"=IF(AND($E33>W$6,$F33>W$9), \"Yes\",IF(AND($E33>W$6,$F33<W$9), \"Downpayment\",IF(AND($E33<W$6,$F33>W$9), \"Installment\",\"No\")))"}},{"r":27,"c":23,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":0,"vt":0,"tb":2,"v":"No","f":"=IF(COUNTIF(R28:W28,\"Yes\")>0,\"Yes\",\"No\")"}},{"r":27,"c":24,"v":{"ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","it":1,"ht":1,"vt":0,"tb":1,"v":"poor (e.g. quintile 1)","f":"=B28"}},{"r":27,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":28,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":28,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":28,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":28,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":28,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":28,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":28,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":29,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":29,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":29,"c":25,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":30,"c":0,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","vt":0,"tb":2}},{"r":30,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Included","qp":1}},{"r":30,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":30,"c":17,"v":{"f":"=COUNTIF(R13:R22,\"yes\")/10","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":18,"v":{"f":"=COUNTIF(S13:S22,\"yes\")/10","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":30,"c":19,"v":{"ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=COUNTIF(T13:T22,\"yes\")/10"}},{"r":30,"c":20,"v":{"ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=COUNTIF(U13:U22,\"yes\")/10"}},{"r":30,"c":21,"v":{"ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=COUNTIF(V13:V22,\"yes\")/10"}},{"r":30,"c":22,"v":{"ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0","f":"=COUNTIF(W13:W22,\"yes\")/10"}},{"r":30,"c":23,"v":{"f":"=COUNTIF(X13:X22,\"yes\")/10","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":11,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":2,"v":"0"}},{"r":31,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2,"v":"Excluded","qp":1}},{"r":31,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":12,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":13,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":14,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":15,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":17,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":31,"c":23,"v":{"f":"=COUNTIF(X13:X22,\"no\")/10","ct":{"fa":"\"bottom \"0%"},"bg":"#f2dcdb","fs":11,"fc":"#000000","ff":"Arial","ht":1,"vt":0,"tb":2,"v":"1"}},{"r":32,"c":6,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":7,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":8,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":9,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":10,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":11,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":12,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":13,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":14,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":15,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":16,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":17,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}},{"r":32,"c":18,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2}}],"calcChain":[{"r":3,"c":5,"index":"61"},{"r":3,"c":19,"index":"61"},{"r":3,"c":10,"index":"61"},{"r":3,"c":6,"index":"61"},{"r":3,"c":11,"index":"61"},{"r":3,"c":8,"index":"61"},{"r":3,"c":12,"index":"61"},{"r":3,"c":16,"index":"61"},{"r":3,"c":18,"index":"61"},{"r":3,"c":13,"index":"61"},{"r":3,"c":20,"index":"61"},{"r":3,"c":9,"index":"61"},{"r":3,"c":14,"index":"61"},{"r":3,"c":21,"index":"61"},{"r":3,"c":22,"index":"61"},{"r":3,"c":15,"index":"61"},{"r":3,"c":7,"index":"61"},{"r":3,"c":17,"index":"61"},{"r":13,"c":24,"index":"61"},{"r":14,"c":24,"index":"61"},{"r":15,"c":24,"index":"61"},{"r":16,"c":24,"index":"61"},{"r":17,"c":24,"index":"61"},{"r":18,"c":24,"index":"61"},{"r":19,"c":24,"index":"61"},{"r":20,"c":24,"index":"61"},{"r":21,"c":24,"index":"61"},{"r":23,"c":24,"index":"61"},{"r":24,"c":24,"index":"61"},{"r":25,"c":24,"index":"61"},{"r":26,"c":24,"index":"61"},{"r":27,"c":24,"index":"61"},{"r":12,"c":24,"index":"61"},{"r":13,"c":5,"index":"61"},{"r":23,"c":5,"index":"61"},{"r":21,"c":5,"index":"61"},{"r":27,"c":5,"index":"61"},{"r":20,"c":5,"index":"61"},{"r":19,"c":5,"index":"61"},{"r":26,"c":5,"index":"61"},{"r":18,"c":5,"index":"61"},{"r":17,"c":5,"index":"61"},{"r":25,"c":5,"index":"61"},{"r":16,"c":5,"index":"61"},{"r":15,"c":5,"index":"61"},{"r":24,"c":5,"index":"61"},{"r":14,"c":5,"index":"61"},{"r":12,"c":5,"index":"61"},{"r":13,"c":4,"index":"61"},{"r":14,"c":4,"index":"61"},{"r":15,"c":4,"index":"61"},{"r":16,"c":4,"index":"61"},{"r":17,"c":4,"index":"61"},{"r":18,"c":4,"index":"61"},{"r":19,"c":4,"index":"61"},{"r":20,"c":4,"index":"61"},{"r":21,"c":4,"index":"61"},{"r":12,"c":4,"index":"61"},{"r":27,"c":3,"index":"61"},{"r":26,"c":3,"index":"61"},{"r":25,"c":3,"index":"61"},{"r":24,"c":3,"index":"61"},{"r":24,"c":4,"index":"61"},{"r":23,"c":3,"index":"61"},{"r":23,"c":2,"index":"61"},{"r":24,"c":2,"index":"61"},{"r":25,"c":2,"index":"61"},{"r":26,"c":2,"index":"61"},{"r":27,"c":2,"index":"61"},{"r":4,"c":16,"index":"61"},{"r":4,"c":15,"index":"61"},{"r":4,"c":14,"index":"61"},{"r":4,"c":13,"index":"61"},{"r":4,"c":12,"index":"61"},{"r":4,"c":11,"index":"61"},{"r":4,"c":10,"index":"61"},{"r":4,"c":9,"index":"61"},{"r":4,"c":8,"index":"61"},{"r":4,"c":7,"index":"61"},{"r":4,"c":6,"index":"61"},{"r":4,"c":5,"index":"61"},{"r":23,"c":4,"index":"61"},{"r":25,"c":4,"index":"61"},{"r":27,"c":4,"index":"61"},{"r":26,"c":4,"index":"61"},{"r":4,"c":21,"index":"61"},{"r":4,"c":18,"index":"61"},{"r":4,"c":17,"index":"61"},{"r":4,"c":20,"index":"61"},{"r":4,"c":19,"index":"61"},{"r":8,"c":17,"index":"61"},{"r":5,"c":17,"index":"61"},{"r":6,"c":17,"index":"61"},{"r":22,"c":17,"index":"61"},{"r":8,"c":18,"index":"61"},{"r":12,"c":17,"index":"61"},{"r":26,"c":17,"index":"61"},{"r":27,"c":17,"index":"61"},{"r":17,"c":17,"index":"61"},{"r":23,"c":17,"index":"61"},{"r":21,"c":17,"index":"61"},{"r":13,"c":17,"index":"61"},{"r":18,"c":17,"index":"61"},{"r":20,"c":17,"index":"61"},{"r":24,"c":17,"index":"61"},{"r":19,"c":17,"index":"61"},{"r":14,"c":17,"index":"61"},{"r":25,"c":17,"index":"61"},{"r":16,"c":17,"index":"61"},{"r":15,"c":17,"index":"61"},{"r":30,"c":17,"index":"61"},{"r":6,"c":18,"index":"61"},{"r":5,"c":18,"index":"61"},{"r":15,"c":18,"index":"61"},{"r":27,"c":18,"index":"61"},{"r":14,"c":18,"index":"61"},{"r":12,"c":18,"index":"61"},{"r":19,"c":18,"index":"61"},{"r":21,"c":18,"index":"61"},{"r":20,"c":18,"index":"61"},{"r":26,"c":18,"index":"61"},{"r":23,"c":18,"index":"61"},{"r":17,"c":18,"index":"61"},{"r":16,"c":18,"index":"61"},{"r":25,"c":18,"index":"61"},{"r":22,"c":18,"index":"61"},{"r":13,"c":18,"index":"61"},{"r":18,"c":18,"index":"61"},{"r":24,"c":18,"index":"61"},{"r":6,"c":19,"index":"61"},{"r":8,"c":19,"index":"61"},{"r":5,"c":19,"index":"61"},{"r":30,"c":18,"index":"61"},{"r":19,"c":19,"index":"61"},{"r":13,"c":19,"index":"61"},{"r":23,"c":19,"index":"61"},{"r":25,"c":19,"index":"61"},{"r":26,"c":19,"index":"61"},{"r":24,"c":19,"index":"61"},{"r":22,"c":19,"index":"61"},{"r":17,"c":19,"index":"61"},{"r":27,"c":19,"index":"61"},{"r":15,"c":19,"index":"61"},{"r":16,"c":19,"index":"61"},{"r":21,"c":19,"index":"61"},{"r":14,"c":19,"index":"61"},{"r":12,"c":19,"index":"61"},{"r":18,"c":19,"index":"61"},{"r":20,"c":19,"index":"61"},{"r":30,"c":19,"index":"61"},{"r":8,"c":20,"index":"61"},{"r":8,"c":21,"index":"61"},{"r":5,"c":20,"index":"61"},{"r":20,"c":20,"index":"61"},{"r":6,"c":20,"index":"61"},{"r":6,"c":21,"index":"61"},{"r":5,"c":21,"index":"61"},{"r":12,"c":20,"index":"61"},{"r":16,"c":20,"index":"61"},{"r":24,"c":20,"index":"61"},{"r":19,"c":20,"index":"61"},{"r":18,"c":20,"index":"61"},{"r":14,"c":20,"index":"61"},{"r":22,"c":20,"index":"61"},{"r":15,"c":20,"index":"61"},{"r":25,"c":20,"index":"61"},{"r":17,"c":20,"index":"61"},{"r":23,"c":20,"index":"61"},{"r":26,"c":20,"index":"61"},{"r":13,"c":20,"index":"61"},{"r":27,"c":20,"index":"61"},{"r":21,"c":20,"index":"61"},{"r":18,"c":21,"index":"61"},{"r":20,"c":21,"index":"61"},{"r":24,"c":21,"index":"61"},{"r":14,"c":21,"index":"61"},{"r":22,"c":21,"index":"61"},{"r":27,"c":21,"index":"61"},{"r":16,"c":21,"index":"61"},{"r":17,"c":21,"index":"61"},{"r":19,"c":21,"index":"61"},{"r":25,"c":21,"index":"61"},{"r":12,"c":21,"index":"61"},{"r":13,"c":21,"index":"61"},{"r":26,"c":21,"index":"61"},{"r":23,"c":21,"index":"61"},{"r":15,"c":21,"index":"61"},{"r":21,"c":21,"index":"61"},{"r":30,"c":20,"index":"61"},{"r":30,"c":21,"index":"61"},{"r":4,"c":22,"index":"61"},{"r":8,"c":22,"index":"61"},{"r":5,"c":22,"index":"61"},{"r":22,"c":22,"index":"61"},{"r":6,"c":22,"index":"61"},{"r":20,"c":22,"index":"61"},{"r":20,"c":23,"index":"61"},{"r":24,"c":22,"index":"61"},{"r":24,"c":23,"index":"61"},{"r":18,"c":22,"index":"61"},{"r":18,"c":23,"index":"61"},{"r":16,"c":22,"index":"61"},{"r":16,"c":23,"index":"61"},{"r":14,"c":22,"index":"61"},{"r":14,"c":23,"index":"61"},{"r":21,"c":22,"index":"61"},{"r":21,"c":23,"index":"61"},{"r":12,"c":22,"index":"61"},{"r":17,"c":22,"index":"61"},{"r":17,"c":23,"index":"61"},{"r":13,"c":22,"index":"61"},{"r":13,"c":23,"index":"61"},{"r":25,"c":22,"index":"61"},{"r":25,"c":23,"index":"61"},{"r":26,"c":22,"index":"61"},{"r":26,"c":23,"index":"61"},{"r":23,"c":22,"index":"61"},{"r":23,"c":23,"index":"61"},{"r":19,"c":22,"index":"61"},{"r":19,"c":23,"index":"61"},{"r":15,"c":22,"index":"61"},{"r":15,"c":23,"index":"61"},{"r":27,"c":22,"index":"61"},{"r":27,"c":23,"index":"61"},{"r":12,"c":23,"index":"61"},{"r":30,"c":22,"index":"61"},{"r":30,"c":23,"index":"61"},{"r":31,"c":23,"index":"61"}]},{"name":"5db","color":"#FFFF00","config":{"columnlen":{"0":235,"20":145,"21":18,"22":171},"customWidth":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1},"colhidden":{"1":0,"2":0,"3":0,"4":0,"5":0,"6":0,"7":0,"8":0,"9":0,"10":0,"11":0,"12":0,"13":0,"14":0,"15":0,"16":0,"17":0,"18":0,"19":0},"rowlen":{"0":19,"1":19,"2":64,"3":19,"4":19,"5":33,"6":19,"7":33,"8":19,"9":19,"10":19,"11":19,"12":19,"13":33,"14":19,"15":19,"16":19,"17":19,"18":19,"19":19,"20":19,"21":19,"22":19},"customHeight":{"0":1,"1":1,"2":1,"3":1,"4":1,"5":1,"6":1,"7":1,"8":1,"9":1,"10":1,"11":1,"12":1,"13":1,"14":1,"15":1,"16":1,"17":1,"18":1,"19":1,"20":1,"21":1,"22":1},"borderInfo":[{"rangeType":"cell","value":{"row_index":2,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":14,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":19,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":2,"col_index":20,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":7,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":8,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":9,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":10,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":12,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":13,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":14,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":16,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":17,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":18,"l":{"style":8,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":19,"r":{"style":1,"color":"#000000"},"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":3,"col_index":20,"t":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":4,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":5,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":1,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":2,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":3,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":4,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":5,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":7,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":8,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":9,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":10,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":12,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":13,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":14,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":15,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":16,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":17,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":19,"r":{"style":1,"color":"#000000"},"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":6,"col_index":20,"b":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":9,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":10,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":12,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":13,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":14,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":16,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":19,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":7,"col_index":20,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":8,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":9,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":10,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":0,"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":12,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":13,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":14,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":16,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":17,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":18,"l":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":19,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":11,"col_index":20,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":0,"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":1,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":2,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":3,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":4,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":5,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":7,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":8,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":9,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":10,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":12,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":13,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":14,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":16,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":17,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":18,"l":{"style":8,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":19,"r":{"style":1,"color":"#000000"},"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":13,"col_index":20,"b":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":14,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":15,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":16,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":0,"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":1,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":2,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":3,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":4,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":5,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":7,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":8,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":9,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":10,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":11,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":12,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":13,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":14,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":16,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":17,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":18,"l":{"style":8,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":19,"r":{"style":1,"color":"#000000"},"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":17,"col_index":20,"t":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":0,"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":6,"l":{"style":1,"color":"#000000"},"r":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":11,"l":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":12,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":15,"l":{"style":1,"color":"#000000"},"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":18,"l":{"style":8,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":19,"r":{"style":1,"color":"#000000"}}},{"rangeType":"cell","value":{"row_index":18,"col_index":20,"l":{"style":1,"color":"#000000"}}}],"merge":{"2_4":{"r":2,"c":4,"rs":1,"cs":2}}},"index":"68","status":"0","order":"14","luckysheet_select_save":[{"row":[18,18],"column":[20,20],"sheetIndex":68}],"zoomRatio":1,"showGridLines":"1","defaultColWidth":83,"defaultRowHeight":19,"celldata":[{"r":0,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1,"v":"Starter Buildings Proforma","qp":1}},{"r":0,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#FF0000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":0,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":0,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":0,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#000000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":1,"v":{"ct":{"fa":"General"},"fs":12,"fc":"#FF0000","ff":"Arial","bl":1,"vt":0,"tb":1}},{"r":1,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":1,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":2,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":11,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"lot category, by location","qp":1}},{"r":2,"c":1,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx artery (corner)","ff":"Arial","fs":9}]},"bg":"#C07573","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":2,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx secondary (corner)","ff":"Arial","fs":9}]},"bg":"#DA9B99","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":3,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\nx tertiary (corner)","ff":"Arial","fs":9}]},"bg":"#E6B8B7","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":4,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Artery \r\n(regular)","ff":"Arial","fs":9}]},"bg":"#F2DCDB","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":5,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\""},"bg":"#F2DCDB","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":6,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on art's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":7,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx secondary (corner)","ff":"Arial","fs":9}]},"bg":"#FAD1AF","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":8,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Secondary \r\nx tertiary (corner)","ff":"Arial","fs":9}]},"bg":"#FCE1CA","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":9,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":2,"c":10,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FDEFE4","fs":9,"ff":"Arial","ht":0,"tb":2,"v":"Secondary (regular)","qp":1}},{"r":2,"c":11,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Off-grid partitions \r\n(on sec's)","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":12,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"Tertiary \r\nx tertiary (corner)","ff":"Arial","fc":"#000000","fs":9}]},"bg":"#FFEFCC","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2}},{"r":2,"c":13,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":2,"c":14,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#FFF7E6","fs":9,"fc":"#000000","ff":"Arial","ht":0,"tb":2,"v":"Tertiary (regular)","qp":1}},{"r":2,"c":15,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"s"},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2,"v":"Simple cluster","qp":1}},{"r":2,"c":16,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 1st","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":17,"v":{"ct":{"fa":"\"$\"#,##0\\ \"/m2\"","t":"inlineStr","s":[{"v":"2-level \r\ncluster, 2nd","ff":"Arial","fs":9}]},"bg":"#D9E5F1","fs":9,"ff":"Arial","ht":0,"tb":2}},{"r":2,"c":18,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Min","qp":1}},{"r":2,"c":19,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Max","qp":1}},{"r":2,"c":20,"v":{"ct":{"fa":"General","t":"s"},"bg":"#d9d9d9","fs":9,"ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Total","qp":1}},{"r":3,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Serviced lots WITH starters","qp":1}},{"r":3,"c":1,"v":{"f":"=IF('4buildings'!B26=0,0,'4buildings'!B9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":2,"v":{"f":"=IF('4buildings'!C26=0,0,'4buildings'!C9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":3,"v":{"f":"=IF('4buildings'!D26=0,0,'4buildings'!D9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":4,"v":{"f":"=IF('4buildings'!E26=0,0,'4buildings'!E9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":5,"v":{"f":"=IF('4buildings'!F26=0,0,'4buildings'!F9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":6,"v":{"f":"=IF('4buildings'!G26=0,0,'4buildings'!G9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":7,"v":{"f":"=IF('4buildings'!H26=0,0,'4buildings'!H9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":8,"v":{"f":"=IF('4buildings'!I26=0,0,'4buildings'!I9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":9,"v":{"f":"=IF('4buildings'!J26=0,0,'4buildings'!J9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":10,"v":{"f":"=IF('4buildings'!K26=0,0,'4buildings'!K9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":11,"v":{"f":"=IF('4buildings'!L26=0,0,'4buildings'!L9)","ct":{"fa":"0\" lots\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":12,"v":{"f":"=IF('4buildings'!M26=0,0,'4buildings'!M9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":13,"v":{"f":"=IF('4buildings'!N26=0,0,'4buildings'!N9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":14,"v":{"f":"=IF('4buildings'!O26=0,0,'4buildings'!O9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":15,"v":{"f":"=IF('4buildings'!P26=0,0,'4buildings'!P9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":16,"v":{"f":"=IF('4buildings'!Q26=0,0,'4buildings'!Q9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":17,"v":{"f":"=IF('4buildings'!R26=0,0,'4buildings'!R9)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":3,"c":18,"v":{"ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":3,"c":19,"v":{"ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":3,"c":20,"v":{"f":"=SUM(B4:R4)","ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"Starter units, project-built","qp":1}},{"r":4,"c":1,"v":{"f":"=IF(B4=0,0,B4*'4demographics'!B5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":2,"v":{"f":"=IF(C4=0,0,C4*'4demographics'!C5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":3,"v":{"f":"=IF(D4=0,0,D4*'4demographics'!D5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":4,"v":{"f":"=IF(E4=0,0,E4*'4demographics'!E5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":5,"v":{"f":"=IF(F4=0,0,F4*'4demographics'!F5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":6,"v":{"f":"=IF(G4=0,0,G4*'4demographics'!G5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":7,"v":{"f":"=IF(H4=0,0,H4*'4demographics'!H5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":8,"v":{"f":"=IF(I4=0,0,I4*'4demographics'!I5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":9,"v":{"f":"=IF(J4=0,0,J4*'4demographics'!J5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":10,"v":{"f":"=IF(K4=0,0,K4*'4demographics'!K5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":11,"v":{"f":"=IF(L4=0,0,L4*'4demographics'!L5)","ct":{"fa":"0\" units\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":12,"v":{"f":"=IF(M4=0,0,M4*'4demographics'!M5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":13,"v":{"f":"=IF(N4=0,0,N4*'4demographics'!N5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":14,"v":{"f":"=IF(O4=0,0,O4*'4demographics'!O5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":15,"v":{"f":"=IF(P4=0,0,P4*'4demographics'!P5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":16,"v":{"f":"=IF(Q4=0,0,Q4*'4demographics'!Q5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":17,"v":{"f":"=IF(R4=0,0,R4*'4demographics'!R5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":4,"c":18,"v":{"ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":4,"c":19,"v":{"ct":{"fa":"0\" lots\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1}},{"r":4,"c":20,"v":{"f":"=SUM(B5:R5)","ct":{"fa":"0\" units\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"tb":1,"v":"0"}},{"r":5,"c":0,"v":{"f":"='5units'!A4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"Starter type"}},{"r":5,"c":1,"v":{"f":"='5units'!B4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":2,"v":{"f":"='5units'!C4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":3,"v":{"f":"='5units'!D4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":4,"v":{"f":"='5units'!E4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":5,"v":{"f":"='5units'!F4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":6,"v":{"f":"='5units'!G4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":7,"v":{"f":"='5units'!H4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":8,"v":{"f":"='5units'!I4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":9,"v":{"f":"='5units'!J4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":10,"v":{"f":"='5units'!K4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"lot only"}},{"r":5,"c":11,"v":{"f":"='5units'!L4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#FF0000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"core"}},{"r":5,"c":12,"v":{"f":"='5units'!M4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"apartments"}},{"r":5,"c":13,"v":{"f":"='5units'!N4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"shell"}},{"r":5,"c":14,"v":{"f":"='5units'!O4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"shell"}},{"r":5,"c":15,"v":{"f":"='5units'!P4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"core"}},{"r":5,"c":16,"v":{"f":"='5units'!Q4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"core"}},{"r":5,"c":17,"v":{"f":"='5units'!R4","ct":{"fa":"General","t":"str"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2,"v":"roof"}},{"r":5,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2}},{"r":5,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2}},{"r":5,"c":20,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","un":0,"ht":2,"vt":0,"tb":2}},{"r":6,"c":0,"v":{"f":"='5units'!A5","ct":{"fa":"#,##0\\ \"m2/unit\"","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"starter dwelling unit size, gross"}},{"r":6,"c":1,"v":{"f":"='5units'!B5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":2,"v":{"f":"='5units'!C5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":3,"v":{"f":"='5units'!D5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":4,"v":{"f":"='5units'!E5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":5,"v":{"f":"='5units'!F5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":6,"v":{"f":"='5units'!G5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":7,"v":{"f":"='5units'!H5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":8,"v":{"f":"='5units'!I5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":9,"v":{"f":"='5units'!J5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":10,"v":{"f":"='5units'!K5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":11,"v":{"f":"='5units'!L5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":12,"v":{"f":"='5units'!M5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":13,"v":{"f":"='5units'!N5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":14,"v":{"f":"='5units'!O5","ct":{"fa":"#,##0\\ \"m2/unit\""},"bg":"#F79646","fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":15,"v":{"f":"='5units'!P5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":16,"v":{"f":"='5units'!Q5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":17,"v":{"f":"='5units'!R5","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":18,"v":{"f":"=ROUND(MIN(IF(B7:R7>0,B7:R7)),0)","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":19,"v":{"f":"=ROUND(MAX(B7:R7),0)","ct":{"fa":"#,##0\\ \"m2/unit\""},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0"}},{"r":6,"c":20,"v":{"f":"=_xlfn.CONCAT(S7,\"m2 to \",T7,\"m2\")","ct":{"fa":"#,##0\\ \"m2/unit\"","t":"str"},"fs":9,"ff":"Arial","bl":1,"ht":2,"vt":0,"tb":2,"v":"0m2 to 0m2"}},{"r":7,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Costs and revenues","qp":1}},{"r":7,"c":1,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":2,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":3,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":4,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":5,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":6,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":7,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":8,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":9,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":10,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":11,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":12,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":13,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":14,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":15,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":16,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":17,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":18,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":19,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":7,"c":20,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Base-year \r\namount","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":8,"c":0,"v":{"f":"='5units'!A6","ct":{"fa":"\"$\"#,##0","t":"str"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Land cost, attributed to dwelling"}},{"r":8,"c":1,"v":{"f":"='5units'!B6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":2,"v":{"f":"='5units'!C6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":3,"v":{"f":"='5units'!D6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":4,"v":{"f":"='5units'!E6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":5,"v":{"f":"='5units'!F6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":6,"v":{"f":"='5units'!G6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":7,"v":{"f":"='5units'!H6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":8,"v":{"f":"='5units'!I6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":9,"v":{"f":"='5units'!J6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":10,"v":{"f":"='5units'!K6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":11,"v":{"f":"='5units'!L6","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":8,"c":12,"v":{"f":"='5units'!M6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":13,"v":{"f":"='5units'!N6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":14,"v":{"f":"='5units'!O6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":15,"v":{"f":"='5units'!P6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":16,"v":{"f":"='5units'!Q6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":17,"v":{"f":"='5units'!R6","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":18,"v":{"f":"=ROUND(MIN(IF(B9:R9>0,B9:R9)),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":19,"v":{"f":"=ROUND(MAX(B9:R9),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":8,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S9,\"$#,##0\"),\" to \",TEXT(T9,\"$#,##0\"))","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":0,"v":{"f":"='5units'!A7","ct":{"fa":"\"$\"#,##0","t":"str"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Starter building cost, attributed to dwelling"}},{"r":9,"c":1,"v":{"f":"='5units'!B7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":2,"v":{"f":"='5units'!C7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":3,"v":{"f":"='5units'!D7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":4,"v":{"f":"='5units'!E7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":5,"v":{"f":"='5units'!F7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":6,"v":{"f":"='5units'!G7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":7,"v":{"f":"='5units'!H7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":8,"v":{"f":"='5units'!I7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":9,"v":{"f":"='5units'!J7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":10,"v":{"f":"='5units'!K7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":11,"v":{"f":"='5units'!L7","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":9,"c":12,"v":{"f":"='5units'!M7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":13,"v":{"f":"='5units'!N7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":14,"v":{"f":"='5units'!O7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":15,"v":{"f":"='5units'!P7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":16,"v":{"f":"='5units'!Q7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":17,"v":{"f":"='5units'!R7","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":18,"v":{"f":"=ROUND(MIN(IF(B10:R10>0,B10:R10)),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":19,"v":{"f":"=ROUND(MAX(B10:R10),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":9,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S10,\"$#,##0\"),\" to \",TEXT(T10,\"$#,##0\"))","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":10,"c":0,"v":{"f":"='5units'!A8","ct":{"fa":"\"$\"#,##0","t":"str"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Dwelling cost: additional investment before move in"}},{"r":10,"c":1,"v":{"f":"='5units'!B8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":2,"v":{"f":"='5units'!C8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":3,"v":{"f":"='5units'!D8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":4,"v":{"f":"='5units'!E8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":5,"v":{"f":"='5units'!F8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":6,"v":{"f":"='5units'!G8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":7,"v":{"f":"='5units'!H8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":8,"v":{"f":"='5units'!I8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":9,"v":{"f":"='5units'!J8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":10,"v":{"f":"='5units'!K8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":11,"v":{"f":"='5units'!L8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":12,"v":{"f":"='5units'!M8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":13,"v":{"f":"='5units'!N8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"10000"}},{"r":10,"c":14,"v":{"f":"='5units'!O8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":15,"v":{"f":"='5units'!P8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":16,"v":{"f":"='5units'!Q8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":10,"c":17,"v":{"f":"='5units'!R8","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"3000"}},{"r":10,"c":18,"v":{"f":"=ROUND(MIN(IF(B11:R11>0,B11:R11)),0)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"3000"}},{"r":10,"c":19,"v":{"f":"=ROUND(MAX(B11:R11),0)","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"10000"}},{"r":10,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S11,\"$#,##0\"),\" to \",TEXT(T11,\"$#,##0\"))","ct":{"fa":"\"$\"#,##0","t":"str"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"$3,000 to $10,000"}},{"r":11,"c":0,"v":{"f":"='5units'!A9","ct":{"fa":"General","t":"str"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Total cost, to be financed"}},{"r":11,"c":1,"v":{"f":"='5units'!B9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":2,"v":{"f":"='5units'!C9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":3,"v":{"f":"='5units'!D9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":4,"v":{"f":"='5units'!E9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":5,"v":{"f":"='5units'!F9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":6,"v":{"f":"='5units'!G9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":7,"v":{"f":"='5units'!H9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":8,"v":{"f":"='5units'!I9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":9,"v":{"f":"='5units'!J9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":10,"v":{"f":"='5units'!K9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":11,"v":{"f":"='5units'!L9","ct":{"fa":"\"$\"#,##0"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"0"}},{"r":11,"c":12,"v":{"f":"='5units'!M9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":13,"v":{"f":"='5units'!N9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":14,"v":{"f":"='5units'!O9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":15,"v":{"f":"='5units'!P9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":16,"v":{"f":"='5units'!Q9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":17,"v":{"f":"='5units'!R9","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":18,"v":{"f":"=ROUND(MIN(IF(B12:R12>0,B12:R12)),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":19,"v":{"f":"=ROUND(MAX(B12:R12),0)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":11,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S12,\"$#,##0\"),\" to \",TEXT(T12,\"$#,##0\"))","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":12,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":12,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":12,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":12,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":13,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":1,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":2,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":3,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":4,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":5,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":6,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":7,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":8,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":9,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":10,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":11,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":12,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":13,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":14,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":15,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":16,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":17,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2,"v":"Monthly payments","qp":1}},{"r":13,"c":18,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":13,"c":19,"v":{"ct":{"fa":"General"},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":13,"c":20,"v":{"ct":{"fa":"General","t":"inlineStr","s":[{"v":"Monthly \r\npayments","ff":"Arial","fc":"#808080","fs":9,"bl":1}]},"bg":"#f2f2f2","fs":9,"fc":"#808080","ff":"Arial","bl":1,"ht":2,"tb":2}},{"r":14,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Payments for land, if separate","qp":1}},{"r":14,"c":1,"v":{"f":"=-B$4*'4buildings'!B16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":2,"v":{"f":"=-C$4*'4buildings'!C16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":3,"v":{"f":"=-D$4*'4buildings'!D16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":4,"v":{"f":"=-E$4*'4buildings'!E16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":5,"v":{"f":"=-F$4*'4buildings'!F16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":6,"v":{"f":"=-G$4*'4buildings'!G16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":7,"v":{"f":"=-H$4*'4buildings'!H16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":8,"v":{"f":"=-I$4*'4buildings'!I16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":9,"v":{"f":"=-J$4*'4buildings'!J16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":10,"v":{"f":"=-K$4*'4buildings'!K16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":11,"v":{"f":"=-L$4*'4buildings'!L16","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":12,"v":{"f":"='5units'!M55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":13,"v":{"f":"='5units'!N55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":14,"v":{"f":"='5units'!O55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":15,"v":{"f":"='5units'!P55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":16,"v":{"f":"='5units'!Q55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":17,"v":{"f":"='5units'!R55","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":18,"v":{"f":"=ROUND(MIN(IF(B15:R15>0,B15:R15)),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":19,"v":{"f":"=ROUND(MAX(B15:R15),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":14,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S15,\"$#,##0\"),\" to \",TEXT(T15,\"$#,##0\"),\" p.m.\")","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Payments for starter, if separate","qp":1}},{"r":15,"c":1,"v":{"f":"=-B$4*'4buildings'!B26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":2,"v":{"f":"=-C$4*'4buildings'!C26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":3,"v":{"f":"=-D$4*'4buildings'!D26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":4,"v":{"f":"=-E$4*'4buildings'!E26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":5,"v":{"f":"=-F$4*'4buildings'!F26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":6,"v":{"f":"=-G$4*'4buildings'!G26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":7,"v":{"f":"=-H$4*'4buildings'!H26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":8,"v":{"f":"=-I$4*'4buildings'!I26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":9,"v":{"f":"=-J$4*'4buildings'!J26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":10,"v":{"f":"=-K$4*'4buildings'!K26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":11,"v":{"f":"=-L$4*'4buildings'!L26","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":15,"c":12,"v":{"f":"='5units'!M56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":13,"v":{"f":"='5units'!N56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":14,"v":{"f":"='5units'!O56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":15,"v":{"f":"='5units'!P56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":16,"v":{"f":"='5units'!Q56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":17,"v":{"f":"='5units'!R56","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":18,"v":{"f":"=ROUND(MIN(IF(B16:R16>0,B16:R16)),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":19,"v":{"f":"=ROUND(MAX(B16:R16),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":15,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S16,\"$#,##0\"),\" to \",TEXT(T16,\"$#,##0\"),\" p.m.\")","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":0,"v":{"ct":{"fa":"\"$\"#,##0","t":"s"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Payments, remaining","qp":1}},{"r":16,"c":1,"v":{"f":"=-B$4*'4buildings'!B27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":2,"v":{"f":"=-C$4*'4buildings'!C27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":3,"v":{"f":"=-D$4*'4buildings'!D27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":4,"v":{"f":"=-E$4*'4buildings'!E27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":5,"v":{"f":"=-F$4*'4buildings'!F27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":6,"v":{"f":"=-G$4*'4buildings'!G27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":7,"v":{"f":"=-H$4*'4buildings'!H27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":8,"v":{"f":"=-I$4*'4buildings'!I27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":9,"v":{"f":"=-J$4*'4buildings'!J27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":10,"v":{"f":"=-K$4*'4buildings'!K27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":11,"v":{"f":"=-L$4*'4buildings'!L27","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":16,"c":12,"v":{"f":"='5units'!M57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":13,"v":{"f":"='5units'!N57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":14,"v":{"f":"='5units'!O57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":15,"v":{"f":"='5units'!P57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":16,"v":{"f":"='5units'!Q57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":17,"v":{"f":"='5units'!R57","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":18,"v":{"f":"=ROUND(MIN(IF(B17:R17>0,B17:R17)),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":19,"v":{"f":"=ROUND(MAX(B17:R17),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":16,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S17,\"$#,##0\"),\" to \",TEXT(T17,\"$#,##0\"),\" p.m.\")","ct":{"fa":"\"$\"#,##0","t":"e"},"fs":9,"fc":"#632523","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":0,"v":{"ct":{"fa":"General","t":"s"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"Payments, total","qp":1}},{"r":17,"c":1,"v":{"f":"=SUM(B15:B16)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":2,"v":{"f":"=SUM(C15:C16)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":3,"v":{"f":"=SUM(D15:D16)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":4,"v":{"f":"=SUM(E15:E16)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":5,"v":{"f":"=SUM(F15:F16)","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":6,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(G15:G16)"}},{"r":17,"c":7,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(H15:H16)"}},{"r":17,"c":8,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(I15:I16)"}},{"r":17,"c":9,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(J15:J16)"}},{"r":17,"c":10,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(K15:K16)"}},{"r":17,"c":11,"v":{"ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!","f":"=SUM(L15:L16)"}},{"r":17,"c":12,"v":{"f":"='5units'!M58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":13,"v":{"f":"='5units'!N58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":14,"v":{"f":"='5units'!O58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":15,"v":{"f":"='5units'!P58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":16,"v":{"f":"='5units'!Q58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":17,"v":{"f":"='5units'!R58","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":18,"v":{"f":"=ROUND(MIN(IF(B18:R18>0,B18:R18)),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":19,"v":{"f":"=ROUND(MAX(B18:R18),0)","ct":{"fa":"\"$\"#,##0\\ \"p.m.\"","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":17,"c":20,"v":{"f":"=_xlfn.CONCAT(TEXT(S18,\"$#,##0\"),\" to \",TEXT(T18,\"$#,##0\"),\" p.m.\")","ct":{"fa":"\"$\"#,##0","t":"e"},"bg":"#f2dcdb","fs":9,"fc":"#632523","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1,"v":"#DIV/0!"}},{"r":18,"c":0,"v":{"ct":{"fa":"General","t":"s"},"fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"Affordability","qp":1}},{"r":18,"c":1,"v":{"f":"=B$4*'4buildings'!B38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":2,"v":{"f":"=C$4*'4buildings'!C38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":3,"v":{"f":"=D$4*'4buildings'!D38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":4,"v":{"f":"=E$4*'4buildings'!E38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":5,"v":{"f":"=F$4*'4buildings'!F38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":6,"v":{"f":"=G$4*'4buildings'!G38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":7,"v":{"f":"=H$4*'4buildings'!H38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":8,"v":{"f":"=I$4*'4buildings'!I38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":9,"v":{"f":"=J$4*'4buildings'!J38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":10,"v":{"f":"=K$4*'4buildings'!K38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":11,"v":{"f":"=L$4*'4buildings'!L38","ct":{"fa":"\"$\"#,##0"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":12,"v":{"f":"='5affordability'!R31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":13,"v":{"f":"='5affordability'!S31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":14,"v":{"f":"='5affordability'!T31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":15,"v":{"f":"='5affordability'!U31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":16,"v":{"f":"='5affordability'!V31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":17,"v":{"f":"='5affordability'!W31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":18,"c":18,"v":{"f":"=ROUND(MAX(B19:R19),2)","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":19,"v":{"f":"=ROUND(MIN(IF(B19:R19>0,B19:R19)),2)","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":1,"v":"0"}},{"r":18,"c":20,"v":{"f":"='5affordability'!X31","ct":{"fa":"\"top \"0%"},"bg":"#ebf1de","fs":9,"fc":"#4f6228","ff":"Arial","ht":2,"vt":0,"tb":2,"v":"0"}},{"r":19,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":19,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":19,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":18,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":19,"c":19,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}},{"r":20,"c":0,"v":{"f":"=\"@Daniel, in the standard dashboard view only show the last column with totals. Beyond that, could we construct a dropdown menu, with the column headers, in order to display different columns?\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, in the standard dashboard view only show the last column with totals. Beyond that, could we construct a dropdown menu, with the column headers, in order to display different columns?"}},{"r":21,"c":0,"v":{"f":"=\"@Daniel, if the CONCATE formula in the final column does not work for Lucky Sheets, this can be hardcoded for RUE?\"","ct":{"fa":"General","t":"str"},"bg":"#FFFF00","fs":9,"fc":"#FF0000","ff":"Arial","bl":1,"ht":1,"vt":0,"tb":1,"v":"@Daniel, if the CONCATE formula in the final column does not work for Lucky Sheets, this can be hardcoded for RUE?"}},{"r":22,"c":0,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","bl":1,"ht":2,"vt":0,"tb":1}},{"r":22,"c":1,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":2}},{"r":22,"c":2,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":3,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":4,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":5,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":2,"vt":0,"tb":1}},{"r":22,"c":6,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":7,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":8,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":9,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":10,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":11,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#FF0000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":16,"v":{"ct":{"fa":"General"},"fs":9,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":1}},{"r":22,"c":20,"v":{"ct":{"fa":"General"},"fs":11,"fc":"#000000","ff":"Arial","ht":0,"vt":0,"tb":2}}],"calcChain":[{"r":21,"c":0,"index":"68"},{"r":8,"c":1,"index":"68"},{"r":8,"c":2,"index":"68"},{"r":8,"c":3,"index":"68"},{"r":8,"c":4,"index":"68"},{"r":8,"c":5,"index":"68"},{"r":8,"c":6,"index":"68"},{"r":8,"c":7,"index":"68"},{"r":8,"c":8,"index":"68"},{"r":8,"c":9,"index":"68"},{"r":8,"c":10,"index":"68"},{"r":8,"c":11,"index":"68"},{"r":9,"c":1,"index":"68"},{"r":9,"c":2,"index":"68"},{"r":9,"c":3,"index":"68"},{"r":9,"c":4,"index":"68"},{"r":9,"c":5,"index":"68"},{"r":9,"c":6,"index":"68"},{"r":9,"c":7,"index":"68"},{"r":9,"c":8,"index":"68"},{"r":9,"c":9,"index":"68"},{"r":9,"c":10,"index":"68"},{"r":9,"c":11,"index":"68"},{"r":10,"c":1,"index":"68"},{"r":10,"c":2,"index":"68"},{"r":10,"c":3,"index":"68"},{"r":10,"c":4,"index":"68"},{"r":10,"c":5,"index":"68"},{"r":10,"c":6,"index":"68"},{"r":10,"c":7,"index":"68"},{"r":10,"c":8,"index":"68"},{"r":10,"c":9,"index":"68"},{"r":10,"c":10,"index":"68"},{"r":10,"c":11,"index":"68"},{"r":10,"c":12,"index":"68"},{"r":10,"c":13,"index":"68"},{"r":10,"c":14,"index":"68"},{"r":10,"c":15,"index":"68"},{"r":10,"c":16,"index":"68"},{"r":10,"c":17,"index":"68"},{"r":11,"c":1,"index":"68"},{"r":11,"c":2,"index":"68"},{"r":11,"c":3,"index":"68"},{"r":11,"c":4,"index":"68"},{"r":11,"c":5,"index":"68"},{"r":11,"c":6,"index":"68"},{"r":11,"c":7,"index":"68"},{"r":11,"c":8,"index":"68"},{"r":11,"c":9,"index":"68"},{"r":11,"c":10,"index":"68"},{"r":11,"c":11,"index":"68"},{"r":8,"c":0,"index":"68"},{"r":9,"c":0,"index":"68"},{"r":10,"c":0,"index":"68"},{"r":11,"c":0,"index":"68"},{"r":20,"c":0,"index":"68"},{"r":10,"c":18,"index":"68"},{"r":10,"c":18,"index":"68"},{"r":10,"c":20,"index":"68"},{"r":10,"c":19,"index":"68"},{"r":6,"c":0,"index":"68"},{"r":6,"c":1,"index":"68"},{"r":6,"c":2,"index":"68"},{"r":6,"c":3,"index":"68"},{"r":6,"c":4,"index":"68"},{"r":6,"c":5,"index":"68"},{"r":6,"c":6,"index":"68"},{"r":6,"c":7,"index":"68"},{"r":6,"c":8,"index":"68"},{"r":6,"c":9,"index":"68"},{"r":6,"c":10,"index":"68"},{"r":6,"c":11,"index":"68"},{"r":5,"c":0,"index":"68"},{"r":5,"c":1,"index":"68"},{"r":5,"c":2,"index":"68"},{"r":5,"c":3,"index":"68"},{"r":5,"c":4,"index":"68"},{"r":5,"c":5,"index":"68"},{"r":5,"c":6,"index":"68"},{"r":5,"c":7,"index":"68"},{"r":5,"c":8,"index":"68"},{"r":5,"c":9,"index":"68"},{"r":5,"c":10,"index":"68"},{"r":5,"c":11,"index":"68"},{"r":5,"c":12,"index":"68"},{"r":5,"c":13,"index":"68"},{"r":5,"c":14,"index":"68"},{"r":5,"c":15,"index":"68"},{"r":5,"c":16,"index":"68"},{"r":5,"c":17,"index":"68"},{"r":3,"c":6,"index":"68"},{"r":3,"c":7,"index":"68"},{"r":3,"c":2,"index":"68"},{"r":3,"c":1,"index":"68"},{"r":3,"c":11,"index":"68"},{"r":3,"c":3,"index":"68"},{"r":3,"c":4,"index":"68"},{"r":3,"c":5,"index":"68"},{"r":3,"c":16,"index":"68"},{"r":4,"c":16,"index":"68"},{"r":3,"c":9,"index":"68"},{"r":3,"c":8,"index":"68"},{"r":18,"c":8,"index":"68"},{"r":4,"c":7,"index":"68"},{"r":15,"c":7,"index":"68"},{"r":18,"c":7,"index":"68"},{"r":16,"c":7,"index":"68"},{"r":4,"c":11,"index":"68"},{"r":15,"c":11,"index":"68"},{"r":16,"c":11,"index":"68"},{"r":18,"c":11,"index":"68"},{"r":4,"c":2,"index":"68"},{"r":18,"c":2,"index":"68"},{"r":15,"c":2,"index":"68"},{"r":16,"c":2,"index":"68"},{"r":15,"c":6,"index":"68"},{"r":4,"c":6,"index":"68"},{"r":16,"c":6,"index":"68"},{"r":18,"c":6,"index":"68"},{"r":4,"c":3,"index":"68"},{"r":16,"c":3,"index":"68"},{"r":18,"c":3,"index":"68"},{"r":15,"c":3,"index":"68"},{"r":16,"c":1,"index":"68"},{"r":18,"c":1,"index":"68"},{"r":4,"c":1,"index":"68"},{"r":15,"c":1,"index":"68"},{"r":3,"c":10,"index":"68"},{"r":15,"c":10,"index":"68"},{"r":16,"c":8,"index":"68"},{"r":4,"c":8,"index":"68"},{"r":15,"c":8,"index":"68"},{"r":4,"c":5,"index":"68"},{"r":18,"c":5,"index":"68"},{"r":15,"c":5,"index":"68"},{"r":16,"c":5,"index":"68"},{"r":15,"c":4,"index":"68"},{"r":4,"c":4,"index":"68"},{"r":18,"c":4,"index":"68"},{"r":16,"c":4,"index":"68"},{"r":6,"c":16,"index":"68"},{"r":18,"c":9,"index":"68"},{"r":4,"c":9,"index":"68"},{"r":16,"c":9,"index":"68"},{"r":15,"c":9,"index":"68"},{"r":3,"c":12,"index":"68"},{"r":3,"c":15,"index":"68"},{"r":4,"c":15,"index":"68"},{"r":3,"c":13,"index":"68"},{"r":4,"c":13,"index":"68"},{"r":4,"c":10,"index":"68"},{"r":18,"c":10,"index":"68"},{"r":16,"c":10,"index":"68"},{"r":4,"c":12,"index":"68"},{"r":3,"c":14,"index":"68"},{"r":4,"c":14,"index":"68"},{"r":6,"c":13,"index":"68"},{"r":6,"c":12,"index":"68"},{"r":6,"c":15,"index":"68"},{"r":6,"c":14,"index":"68"},{"r":14,"c":8,"index":"68"},{"r":17,"c":8,"index":"68"},{"r":14,"c":9,"index":"68"},{"r":17,"c":9,"index":"68"},{"r":14,"c":1,"index":"68"},{"r":14,"c":10,"index":"68"},{"r":17,"c":10,"index":"68"},{"r":14,"c":7,"index":"68"},{"r":17,"c":7,"index":"68"},{"r":17,"c":1,"index":"68"},{"r":14,"c":3,"index":"68"},{"r":17,"c":3,"index":"68"},{"r":14,"c":2,"index":"68"},{"r":17,"c":2,"index":"68"},{"r":8,"c":12,"index":"68"},{"r":11,"c":12,"index":"68"},{"r":14,"c":12,"index":"68"},{"r":9,"c":12,"index":"68"},{"r":15,"c":12,"index":"68"},{"r":8,"c":13,"index":"68"},{"r":14,"c":13,"index":"68"},{"r":16,"c":12,"index":"68"},{"r":14,"c":11,"index":"68"},{"r":17,"c":11,"index":"68"},{"r":11,"c":13,"index":"68"},{"r":9,"c":13,"index":"68"},{"r":8,"c":14,"index":"68"},{"r":17,"c":12,"index":"68"},{"r":16,"c":13,"index":"68"},{"r":14,"c":14,"index":"68"},{"r":14,"c":6,"index":"68"},{"r":17,"c":6,"index":"68"},{"r":15,"c":13,"index":"68"},{"r":9,"c":14,"index":"68"},{"r":11,"c":14,"index":"68"},{"r":8,"c":16,"index":"68"},{"r":18,"c":12,"index":"68"},{"r":16,"c":14,"index":"68"},{"r":15,"c":14,"index":"68"},{"r":17,"c":13,"index":"68"},{"r":9,"c":16,"index":"68"},{"r":11,"c":15,"index":"68"},{"r":8,"c":15,"index":"68"},{"r":17,"c":14,"index":"68"},{"r":14,"c":16,"index":"68"},{"r":11,"c":16,"index":"68"},{"r":15,"c":16,"index":"68"},{"r":9,"c":15,"index":"68"},{"r":14,"c":15,"index":"68"},{"r":18,"c":13,"index":"68"},{"r":15,"c":15,"index":"68"},{"r":16,"c":15,"index":"68"},{"r":18,"c":14,"index":"68"},{"r":17,"c":15,"index":"68"},{"r":16,"c":16,"index":"68"},{"r":17,"c":16,"index":"68"},{"r":18,"c":15,"index":"68"},{"r":18,"c":16,"index":"68"},{"r":3,"c":17,"index":"68"},{"r":4,"c":17,"index":"68"},{"r":4,"c":20,"index":"68"},{"r":3,"c":20,"index":"68"},{"r":6,"c":17,"index":"68"},{"r":6,"c":19,"index":"68"},{"r":6,"c":18,"index":"68"},{"r":6,"c":18,"index":"68"},{"r":6,"c":20,"index":"68"},{"r":11,"c":17,"index":"68"},{"r":8,"c":17,"index":"68"},{"r":14,"c":17,"index":"68"},{"r":11,"c":19,"index":"68"},{"r":11,"c":18,"index":"68"},{"r":11,"c":18,"index":"68"},{"r":11,"c":20,"index":"68"},{"r":8,"c":19,"index":"68"},{"r":8,"c":18,"index":"68"},{"r":8,"c":18,"index":"68"},{"r":8,"c":20,"index":"68"},{"r":15,"c":17,"index":"68"},{"r":9,"c":17,"index":"68"},{"r":9,"c":19,"index":"68"},{"r":9,"c":18,"index":"68"},{"r":9,"c":18,"index":"68"},{"r":15,"c":18,"index":"68"},{"r":15,"c":18,"index":"68"},{"r":15,"c":19,"index":"68"},{"r":9,"c":20,"index":"68"},{"r":15,"c":20,"index":"68"},{"r":16,"c":17,"index":"68"},{"r":17,"c":17,"index":"68"},{"r":16,"c":18,"index":"68"},{"r":16,"c":18,"index":"68"},{"r":16,"c":19,"index":"68"},{"r":16,"c":20,"index":"68"},{"r":18,"c":17,"index":"68"},{"r":18,"c":18,"index":"68"},{"r":18,"c":20,"index":"68"},{"r":18,"c":19,"index":"68"},{"r":18,"c":19,"index":"68"},{"r":14,"c":5,"index":"68"},{"r":17,"c":5,"index":"68"},{"r":14,"c":4,"index":"68"},{"r":14,"c":19,"index":"68"},{"r":17,"c":4,"index":"68"},{"r":14,"c":18,"index":"68"},{"r":14,"c":18,"index":"68"},{"r":14,"c":20,"index":"68"},{"r":17,"c":19,"index":"68"},{"r":17,"c":18,"index":"68"},{"r":17,"c":18,"index":"68"},{"r":17,"c":20,"index":"68"}]}]
-					//data: 
-					//[sheetCell,sheetFormula,sheetConditionFormat,sheetSparkline,sheetTable,sheetComment,sheetPivotTableData,sheetPivotTable,sheetChart,sheetPicture,sheetDataVerification]
+					data: 
+					[sheetCell,sheetFormula,sheetConditionFormat,sheetSparkline,sheetTable,sheetComment,sheetPivotTableData,sheetPivotTable,sheetChart,sheetPicture,sheetDataVerification]
                 }
             }