LOTUS Proforma

{ "sourceFile": "LOTUS Proforma.xlsx", "sheet": "Short List Raw", "headersRow": 2, "dataRow": 3, "generatedAt": "2025-12-29T02:06:01.482725", "columnCount": 646, "columns": [ { "colIndex": 1, "colLetter": "A", "cell": "A3", "header": "Status (Prodigy)", "fieldId": "status_prodigy__a", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 2, "colLetter": "B", "cell": "B3", "header": "Status (Listing)", "fieldId": "status_listing__b", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 3, "colLetter": "C", "cell": "C3", "header": "Date Entered", "fieldId": "date_entered__c", "dataType": "date", "value": "2025-08-23T00:00:00", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "mm-dd-yy", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 4, "colLetter": "D", "cell": "D3", "header": "Source", "fieldId": "source__d", "dataType": "text", "value": "Zillow.com", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 5, "colLetter": "E", "cell": "E3", "header": "City", "fieldId": "city__e", "dataType": "text", "value": "Colton", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 6, "colLetter": "F", "cell": "F3", "header": "Gross Acreage", "fieldId": "gross_acreage__f", "dataType": "number", "value": 34.93, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 7, "colLetter": "G", "cell": "G3", "header": "Asking Price", "fieldId": "asking_price__g", "dataType": "number", "value": 490000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 8, "colLetter": "H", "cell": "H3", "header": "Address/Intersection", "fieldId": "address_intersection__h", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": null, "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 9, "colLetter": "I", "cell": "I3", "header": "APN", "fieldId": "apn__i", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "@", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 10, "colLetter": "J", "cell": "J3", "header": "Agent", "fieldId": "agent__j", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 11, "colLetter": "K", "cell": "K3", "header": "Link", "fieldId": "link__k", "dataType": "text", "value": "https://www.zillow.com/homedetails/0-Reche-Cyn-E-Colton-CA-92324/447752458_zpid/", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": true, "color": "theme:10,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 12, "colLetter": "L", "cell": "L3", "header": "County", "fieldId": "county__l", "dataType": "formula", "value": "San Bernardino", "formula": "=IFERROR(VLOOKUP(E3, CityCounty!$A:$B, 2, FALSE), "Not Found")", "formulaTranslated": "=IFERROR(VLOOKUP({city__e}, CityCounty!$A:$B, 2, FALSE), "Not Found")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" } ], "externalSheetRefs": [ "CityCounty" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 13, "colLetter": "M", "cell": "M3", "header": "Geo Data", "fieldId": "geo_data__m", "dataType": "formula", "value": "#NAME?", "formula": "=WEBSERVICE("https://geocoding.geo.census.gov/geocoder/locations/onelineaddress?address="&ENCODEURL($F3)&"&benchmark=Public_AR_Current&format=json")", "formulaTranslated": "=WEBSERVICE("https://geocoding.geo.census.gov/geocoder/locations/onelineaddress?address="&ENCODEURL({gross_acreage__f})&"&benchmark=Public_AR_Current&format=json")", "isArrayFormula": true, "arrayRef": "M3", "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": true, "color": "theme:10,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 14, "colLetter": "N", "cell": "N3", "header": "Latitude", "fieldId": "latitude__n", "dataType": "formula", "value": null, "formula": "=IFERROR(n _xlfn.LET(n _xlpm.json, $M3,n _xlpm.coord, _xlfn.TEXTAFTER(_xlpm.json, """coordinates"""),n _xlpm.clean, SUBSTITUTE(SUBSTITUTE(_xlpm.coord," ",""),CHAR(10),""),n _xlpm.afterX, _xlfn.TEXTAFTER(_xlpm.clean, """x"":"),n _xlpm.lonText, _xlfn.TEXTBEFORE(_xlpm.afterX, ","),n VALUE(_xlpm.lonText)n ),n ""n)", "formulaTranslated": "=IFERROR(n _xlfn.LET(n _xlpm.json, {geo_data__m},n _xlpm.coord, _xlfn.TEXTAFTER(_xlpm.json, """coordinates"""),n _xlpm.clean, SUBSTITUTE(SUBSTITUTE(_xlpm.coord," ",""),CHAR(10),""),n _xlpm.afterX, _xlfn.TEXTAFTER(_xlpm.clean, """x"":"),n _xlpm.lonText, _xlfn.TEXTBEFORE(_xlpm.afterX, ","),n VALUE(_xlpm.lonText)n ),n ""n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "M3", "fieldId": "geo_data__m" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": true, "color": "theme:10,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 15, "colLetter": "O", "cell": "O3", "header": "Longitude", "fieldId": "longitude__o", "dataType": "formula", "value": null, "formula": "=IFERROR(n _xlfn.LET(n _xlpm.json, $M3,n _xlpm.coord, _xlfn.TEXTAFTER(_xlpm.json, """coordinates"""),n _xlpm.clean, SUBSTITUTE(SUBSTITUTE(_xlpm.coord," ",""),CHAR(10),""),n _xlpm.afterY, _xlfn.TEXTAFTER(_xlpm.clean, """y"":"),n _xlpm.latText, _xlfn.TEXTBEFORE(_xlpm.afterY, "}"),n VALUE(_xlpm.latText)n ),n ""n)", "formulaTranslated": "=IFERROR(n _xlfn.LET(n _xlpm.json, {geo_data__m},n _xlpm.coord, _xlfn.TEXTAFTER(_xlpm.json, """coordinates"""),n _xlpm.clean, SUBSTITUTE(SUBSTITUTE(_xlpm.coord," ",""),CHAR(10),""),n _xlpm.afterY, _xlfn.TEXTAFTER(_xlpm.clean, """y"":"),n _xlpm.latText, _xlfn.TEXTBEFORE(_xlpm.afterY, "}"),n VALUE(_xlpm.latText)n ),n ""n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "M3", "fieldId": "geo_data__m" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": true, "color": "theme:10,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 16, "colLetter": "P", "cell": "P3", "header": "Price per Acre", "fieldId": "price_per_acre__p", "dataType": "formula", "value": 14028.056112224449, "formula": "=G3/F3", "formulaTranslated": "={asking_price__g}/{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "G3", "fieldId": "asking_price__g" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 17, "colLetter": "Q", "cell": "Q3", "header": "Number of Adjacent Buildings", "fieldId": "number_of_adjacent_buildings__q", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 18, "colLetter": "R", "cell": "R3", "header": "Infill or New Development", "fieldId": "infill_or_new_development__r", "dataType": "formula", "value": null, "formula": "=IF(Q3="","",IF(Q3>40,"INFILL",IF(Q3<40,"NEW DEVELOPMENT","")))", "formulaTranslated": "=IF({number_of_adjacent_buildings__q}="","",IF({number_of_adjacent_buildings__q}>40,"INFILL",IF({number_of_adjacent_buildings__q}<40,"NEW DEVELOPMENT","")))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "Q3", "fieldId": "number_of_adjacent_buildings__q" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 19, "colLetter": "S", "cell": "S3", "header": "Topography (% Flat)", "fieldId": "topography_flat__s", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 20, "colLetter": "T", "cell": "T3", "header": "Proposed Property Type (SFR/MFR)", "fieldId": "proposed_property_type_sfr_mfr__t", "dataType": "text", "value": "SFR", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 21, "colLetter": "U", "cell": "U3", "header": "Optimal Product Type (if MFR)", "fieldId": "optimal_product_type_if_mfr__u", "dataType": "formula", "value": null, "formula": "=_xlfn.LET(n _xlpm.isMF, OR(T3="MFR",T3="MF",ISNUMBER(SEARCH("MULTI",T3&"")),ISNUMBER(SEARCH("TOWN",T3&""))),n _xlpm.UnitSF, AE3,n _xlpm.Eff, IF(BO3>0,BO3,IF(BC3>0,BC3,1)),n _xlpm.Cap, IF(HN3>0, ROUNDDOWN(OB3*HN3,0), 999999999),n _xlpm.MaxU, IF(AND(OB3>0,_xlpm.UnitSF>0), MIN(INT(OB3*43560*_xlpm.Eff/_xlpm.UnitSF), _xlpm.Cap), 0),n IF(_xlpm.isMF,n IF(_xlpm.MaxU<4, "",n _xlfn.LET(_xlpm.P, _xlfn.SEQUENCE(1,6,4),n _xlpm.Rem, MOD(_xlpm.MaxU, _xlpm.P),n _xlpm.Score, _xlpm.Rem*100 - _xlpm.P,n INDEX(_xlpm.P, MATCH(MIN(_xlpm.Score), _xlpm.Score, 0))n )n ),n ""n )n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.isMF, OR({proposed_property_type_sfr_mfr__t}="MFR",{proposed_property_type_sfr_mfr__t}="MF",ISNUMBER(SEARCH("MULTI",{proposed_property_type_sfr_mfr__t}&"")),ISNUMBER(SEARCH("TOWN",{proposed_property_type_sfr_mfr__t}&""))),n _xlpm.UnitSF, {investor_multiple__ae},n _xlpm.Eff, IF({open_space_park_amenities__bo}>0,{open_space_park_amenities__bo},IF({sfd_required_depth_by_geometry_ft__bc}>0,{sfd_required_depth_by_geometry_ft__bc},1)),n _xlpm.Cap, IF({dd_legal_title__hn}>0, ROUNDDOWN({9_plex_buildings__ob}*{dd_legal_title__hn},0), 999999999),n _xlpm.MaxU, IF(AND({9_plex_buildings__ob}>0,_xlpm.UnitSF>0), MIN(INT({9_plex_buildings__ob}*43560*_xlpm.Eff/_xlpm.UnitSF), _xlpm.Cap), 0),n IF(_xlpm.isMF,n IF(_xlpm.MaxU<4, "",n _xlfn.LET(_xlpm.P, _xlfn.SEQUENCE(1,6,4),n _xlpm.Rem, MOD(_xlpm.MaxU, _xlpm.P),n _xlpm.Score, _xlpm.Rem*100 - _xlpm.P,n INDEX(_xlpm.P, MATCH(MIN(_xlpm.Score), _xlpm.Score, 0))n )n ),n ""n )n)", "isArrayFormula": true, "arrayRef": "U3", "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "AE3", "fieldId": "investor_multiple__ae" }, { "cell": "BO3", "fieldId": "open_space_park_amenities__bo" }, { "cell": "BC3", "fieldId": "sfd_required_depth_by_geometry_ft__bc" }, { "cell": "HN3", "fieldId": "dd_legal_title__hn" }, { "cell": "OB3", "fieldId": "9_plex_buildings__ob" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 22, "colLetter": "V", "cell": "V3", "header": "Proposed Acquisition Price Maximum", "fieldId": "proposed_acquisition_price_maximum__v", "dataType": "formula", "value": 18418091.47422, "formula": "=IF(T3="SFR", DV3, IF(T3="MFR", PN3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {property_acquisition_price_maximum__dv}, IF({proposed_property_type_sfr_mfr__t}="MFR", {property_acquisition_price_maximum__pn}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" }, { "cell": "PN3", "fieldId": "property_acquisition_price_maximum__pn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 23, "colLetter": "W", "cell": "W3", "header": "Delta from Asking Price (+ = over / - = too expensive)", "fieldId": "delta_from_asking_price_over_too_expensive__w", "dataType": "formula", "value": 17928091.47422, "formula": "=V3-G3", "formulaTranslated": "={proposed_acquisition_price_maximum__v}-{asking_price__g}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "V3", "fieldId": "proposed_acquisition_price_maximum__v" }, { "cell": "G3", "fieldId": "asking_price__g" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 24, "colLetter": "X", "cell": "X3", "header": "DD Costs", "fieldId": "dd_costs__x", "dataType": "formula", "value": 100000, "formula": "=IF(T3="SFR", CP4, IF(T3="MFR", CP4, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", CP4, IF({proposed_property_type_sfr_mfr__t}="MFR", CP4, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 25, "colLetter": "Y", "cell": "Y3", "header": "Entitlement Costs (TTM)", "fieldId": "entitlement_costs_ttm__y", "dataType": "formula", "value": 698600, "formula": "=IF(T3="SFR", IB3, IF(T3="MFR",IB3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {entitlement_cost__ib}, IF({proposed_property_type_sfr_mfr__t}="MFR",{entitlement_cost__ib}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "IB3", "fieldId": "entitlement_cost__ib" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 26, "colLetter": "Z", "cell": "Z3", "header": "Investment Capital Sought", "fieldId": "investment_capital_sought__z", "dataType": "formula", "value": 19216691.47422, "formula": "=IF(T3="SFR",V3+Y3+X3, IF(T3="MFR",V3+Y3+X3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR",{proposed_acquisition_price_maximum__v}+{entitlement_costs_ttm__y}+{dd_costs__x}, IF({proposed_property_type_sfr_mfr__t}="MFR",{proposed_acquisition_price_maximum__v}+{entitlement_costs_ttm__y}+{dd_costs__x}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "V3", "fieldId": "proposed_acquisition_price_maximum__v" }, { "cell": "Y3", "fieldId": "entitlement_costs_ttm__y" }, { "cell": "X3", "fieldId": "dd_costs__x" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 27, "colLetter": "AA", "cell": "AA3", "header": "# of Units", "fieldId": "of_units__aa", "dataType": "formula", "value": 407, "formula": "=IF(T3="SFR", BL3, IF(T3="MFR",TF3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {sfd_maximum_lots_on_site_after_efficiency__bl}, IF({proposed_property_type_sfr_mfr__t}="MFR",{mf_unit_count__tf}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "BL3", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__bl" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 28, "colLetter": "AB", "cell": "AB3", "header": "Duration (Months)", "fieldId": "duration_months__ab", "dataType": "formula", "value": 12, "formula": "=DP3", "formulaTranslated": "={dd_entitlement_timeframe_months__dp}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DP3", "fieldId": "dd_entitlement_timeframe_months__dp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 29, "colLetter": "AC", "cell": "AC3", "header": "Post-Entitlement Property Sale Price", "fieldId": "post_entitlement_property_sale_price__ac", "dataType": "formula", "value": 46045228.685550004, "formula": "=IF(T3="SFR", EB3, IF(T3="MFR",XR3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {property_sale_price_to_builder_proforma_revenue__eb}, IF({proposed_property_type_sfr_mfr__t}="MFR",{market_value_post_entitlement_sale_to_builder_maximum_method_2__xr}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "XR3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum_method_2__xr" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 30, "colLetter": "AD", "cell": "AD3", "header": "Finished Lot Cost", "fieldId": "finished_lot_cost__ad", "dataType": "formula", "value": 236999.51920282556, "formula": "=IF(T3="SFR", NG3, IF(T3="MFR",XI3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {finished_lot_cost__ng}, IF({proposed_property_type_sfr_mfr__t}="MFR",{total_costs_plus_land_cost__xi}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "NG3", "fieldId": "finished_lot_cost__ng" }, { "cell": "XI3", "fieldId": "total_costs_plus_land_cost__xi" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 31, "colLetter": "AE", "cell": "AE3", "header": "Investor: Multiple", "fieldId": "investor_multiple__ae", "dataType": "formula", "value": 2.215034359519839, "formula": "=IF(T3="SFR", EL3, IF(T3="MFR",QB3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {investor_return_multiple_2x_3x__el}, IF({proposed_property_type_sfr_mfr__t}="MFR",{investor_return_multiple_2x_3x__qb}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "EL3", "fieldId": "investor_return_multiple_2x_3x__el" }, { "cell": "QB3", "fieldId": "investor_return_multiple_2x_3x__qb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 32, "colLetter": "AF", "cell": "AF3", "header": "Investor Total Return", "fieldId": "investor_total_return__af", "dataType": "formula", "value": 41981383.3538505, "formula": "=IF(T3="SFR", EJ3, IF(T3="MFR",PZ3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {investor_total_return__ej}, IF({proposed_property_type_sfr_mfr__t}="MFR",{investor_total_return__pz}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "EJ3", "fieldId": "investor_total_return__ej" }, { "cell": "PZ3", "fieldId": "investor_total_return__pz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 33, "colLetter": "AG", "cell": "AG3", "header": "Investor Net Profit", "fieldId": "investor_net_profit__ag", "dataType": "formula", "value": 23028456.879630502, "formula": "=IF(T3="SFR", EI3, IF(T3="MFR",PY3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {investor_net_profit__ei}, IF({proposed_property_type_sfr_mfr__t}="MFR",{investor_net_profit__py}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "EI3", "fieldId": "investor_net_profit__ei" }, { "cell": "PY3", "fieldId": "investor_net_profit__py" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 34, "colLetter": "AH", "cell": "AH3", "header": "Product Average SF", "fieldId": "product_average_sf__ah", "dataType": "formula", "value": 2000, "formula": "=IF(T3="SFR", JX3, IF(T3="MFR",TZ3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {average_square_feet__jx}, IF({proposed_property_type_sfr_mfr__t}="MFR",{total_approx_building_sf__tz}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "JX3", "fieldId": "average_square_feet__jx" }, { "cell": "TZ3", "fieldId": "total_approx_building_sf__tz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 35, "colLetter": "AI", "cell": "AI3", "header": "Product Average Stories", "fieldId": "product_average_stories__ai", "dataType": "formula", "value": 2, "formula": "=IF(T3="SFR", BB3, IF(T3="MFR",OQ3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {sfd_average_stories__bb}, IF({proposed_property_type_sfr_mfr__t}="MFR",{stories__oq}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "BB3", "fieldId": "sfd_average_stories__bb" }, { "cell": "OQ3", "fieldId": "stories__oq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 36, "colLetter": "AJ", "cell": "AJ3", "header": "Product Average Selling Price", "fieldId": "product_average_selling_price__aj", "dataType": "formula", "value": 710000, "formula": "=IF(T3="SFR", JZ3, IF(T3="MFR",UB3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {sfd_asp__jz}, IF({proposed_property_type_sfr_mfr__t}="MFR",{mf_asp__ub}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "JZ3", "fieldId": "sfd_asp__jz" }, { "cell": "UB3", "fieldId": "mf_asp__ub" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 37, "colLetter": "AK", "cell": "AK3", "header": "Builder Costs", "fieldId": "builder_costs__ak", "dataType": "formula", "value": 233487760, "formula": "=IF(T3="SFR", NF3, IF(T3="MFR",XI3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {total_costs_plus_land_cost__nf}, IF({proposed_property_type_sfr_mfr__t}="MFR",{total_costs_plus_land_cost__xi}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "NF3", "fieldId": "total_costs_plus_land_cost__nf" }, { "cell": "XI3", "fieldId": "total_costs_plus_land_cost__xi" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 38, "colLetter": "AL", "cell": "AL3", "header": "Builder Gross Revenue", "fieldId": "builder_gross_revenue__al", "dataType": "formula", "value": 291859700, "formula": "=IF(T3="SFR", KE3, IF(T3="MFR",UG3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {sfd_gross_revenue__ke}, IF({proposed_property_type_sfr_mfr__t}="MFR",{mf_gross_revenue__ug}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "KE3", "fieldId": "sfd_gross_revenue__ke" }, { "cell": "UG3", "fieldId": "mf_gross_revenue__ug" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 39, "colLetter": "AM", "cell": "AM3", "header": "Builder Gross Profit", "fieldId": "builder_gross_profit__am", "dataType": "formula", "value": 58371940, "formula": "=IF(T3="SFR", NK3, IF(T3="MFR",XN3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {gross_profit__nk}, IF({proposed_property_type_sfr_mfr__t}="MFR",{gross_profit__xn}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "NK3", "fieldId": "gross_profit__nk" }, { "cell": "XN3", "fieldId": "gross_profit__xn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 40, "colLetter": "AN", "cell": "AN3", "header": "Builder GP", "fieldId": "builder_gp__an", "dataType": "formula", "value": 0.2, "formula": "=IF(T3="SFR", NL3, IF(T3="MFR",XO3, ""))", "formulaTranslated": "=IF({proposed_property_type_sfr_mfr__t}="SFR", {builder_gross_profit__nl}, IF({proposed_property_type_sfr_mfr__t}="MFR",{builder_gross_profit__xo}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "T3", "fieldId": "proposed_property_type_sfr_mfr__t" }, { "cell": "NL3", "fieldId": "builder_gross_profit__nl" }, { "cell": "XO3", "fieldId": "builder_gross_profit__xo" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 41, "colLetter": "AO", "cell": "AO3", "header": "SFD SITE PARAMETERS", "fieldId": "sfd_site_parameters__ao", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 42, "colLetter": "AP", "cell": "AP3", "header": "Gross Acreage", "fieldId": "gross_acreage__ap", "dataType": "formula", "value": 34.93, "formula": "=F3", "formulaTranslated": "={gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 43, "colLetter": "AQ", "cell": "AQ3", "header": "Net Acreage (75%)", "fieldId": "net_acreage_75__aq", "dataType": "formula", "value": 26.197499999999998, "formula": "=AP3-(AP3*25%)", "formulaTranslated": "={gross_acreage__ap}-({gross_acreage__ap}*25%)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AP3", "fieldId": "gross_acreage__ap" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 44, "colLetter": "AR", "cell": "AR3", "header": "Topography (Flat %)", "fieldId": "topography_flat__ar", "dataType": "formula", "value": 0, "formula": "=S3", "formulaTranslated": "={topography_flat__s}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "S3", "fieldId": "topography_flat__s" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 45, "colLetter": "AS", "cell": "AS3", "header": "SFD - Setback - Front", "fieldId": "sfd_setback_front__as", "dataType": "number", "value": 18, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 46, "colLetter": "AT", "cell": "AT3", "header": "SFD - Setback - Rear", "fieldId": "sfd_setback_rear__at", "dataType": "number", "value": 15, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 47, "colLetter": "AU", "cell": "AU3", "header": "SFD - Setback - Side", "fieldId": "sfd_setback_side__au", "dataType": "number", "value": 5, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 48, "colLetter": "AV", "cell": "AV3", "header": "SFD - Max Lot Coverage", "fieldId": "sfd_max_lot_coverage__av", "dataType": "number", "value": 0.45, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 49, "colLetter": "AW", "cell": "AW3", "header": "SFD - Footprint Ratio", "fieldId": "sfd_footprint_ratio__aw", "dataType": "number", "value": 0.55, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 50, "colLetter": "AX", "cell": "AX3", "header": "SFD - Lot Width Ft", "fieldId": "sfd_lot_width_ft__ax", "dataType": "number", "value": 40, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 51, "colLetter": "AY", "cell": "AY3", "header": "SFD - Buildable Width Ft", "fieldId": "sfd_buildable_width_ft__ay", "dataType": "formula", "value": 30, "formula": "=MAX(AX3 - (2*AU3), 0)", "formulaTranslated": "=MAX({sfd_lot_width_ft__ax} - (2*{sfd_setback_side__au}), 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AX3", "fieldId": "sfd_lot_width_ft__ax" }, { "cell": "AU3", "fieldId": "sfd_setback_side__au" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 52, "colLetter": "AZ", "cell": "AZ3", "header": "SFD - Unit Livable SF", "fieldId": "sfd_unit_livable_sf__az", "dataType": "formula", "value": 2000, "formula": "=JX3", "formulaTranslated": "={average_square_feet__jx}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JX3", "fieldId": "average_square_feet__jx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 53, "colLetter": "BA", "cell": "BA3", "header": "SFD - Footprint SF", "fieldId": "sfd_footprint_sf__ba", "dataType": "formula", "value": 1100, "formula": "=AZ3 * IF(AW3>1, AW3/100, AW3)", "formulaTranslated": "={sfd_unit_livable_sf__az} * IF({sfd_footprint_ratio__aw}>1, {sfd_footprint_ratio__aw}/100, {sfd_footprint_ratio__aw})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AZ3", "fieldId": "sfd_unit_livable_sf__az" }, { "cell": "AW3", "fieldId": "sfd_footprint_ratio__aw" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 54, "colLetter": "BB", "cell": "BB3", "header": "SFD - Average Stories", "fieldId": "sfd_average_stories__bb", "dataType": "number", "value": 2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 55, "colLetter": "BC", "cell": "BC3", "header": "SFD - Required Depth by Geometry FT", "fieldId": "sfd_required_depth_by_geometry_ft__bc", "dataType": "formula", "value": 70, "formula": "=IF(AY3>0, AS3 + AT3 + CEILING(BA3/AY3, 1), 0)", "formulaTranslated": "=IF({sfd_buildable_width_ft__ay}>0, {sfd_setback_front__as} + {sfd_setback_rear__at} + CEILING({sfd_footprint_sf__ba}/{sfd_buildable_width_ft__ay}, 1), 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AY3", "fieldId": "sfd_buildable_width_ft__ay" }, { "cell": "AS3", "fieldId": "sfd_setback_front__as" }, { "cell": "AT3", "fieldId": "sfd_setback_rear__at" }, { "cell": "BA3", "fieldId": "sfd_footprint_sf__ba" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 56, "colLetter": "BD", "cell": "BD3", "header": "SFD - Area by Geometry SF", "fieldId": "sfd_area_by_geometry_sf__bd", "dataType": "formula", "value": 2800, "formula": "=AX3 * BC3", "formulaTranslated": "={sfd_lot_width_ft__ax} * {sfd_required_depth_by_geometry_ft__bc}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AX3", "fieldId": "sfd_lot_width_ft__ax" }, { "cell": "BC3", "fieldId": "sfd_required_depth_by_geometry_ft__bc" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 57, "colLetter": "BE", "cell": "BE3", "header": "SFD - Area by Coverage SF", "fieldId": "sfd_area_by_coverage_sf__be", "dataType": "formula", "value": 2444.4444444444443, "formula": "=IFERROR(BA3 / (IF(AV3>1, AV3/100, AV3)), "")", "formulaTranslated": "=IFERROR({sfd_footprint_sf__ba} / (IF({sfd_max_lot_coverage__av}>1, {sfd_max_lot_coverage__av}/100, {sfd_max_lot_coverage__av})), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BA3", "fieldId": "sfd_footprint_sf__ba" }, { "cell": "AV3", "fieldId": "sfd_max_lot_coverage__av" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 58, "colLetter": "BF", "cell": "BF3", "header": "SFD - Required Lot Area SF", "fieldId": "sfd_required_lot_area_sf__bf", "dataType": "formula", "value": 2800, "formula": "=MAX(BD3, BE3)", "formulaTranslated": "=MAX({sfd_area_by_geometry_sf__bd}, {sfd_area_by_coverage_sf__be})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BD3", "fieldId": "sfd_area_by_geometry_sf__bd" }, { "cell": "BE3", "fieldId": "sfd_area_by_coverage_sf__be" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 59, "colLetter": "BG", "cell": "BG3", "header": "SFD - Lots Per Net Acre", "fieldId": "sfd_lots_per_net_acre__bg", "dataType": "formula", "value": 15.557142857142857, "formula": "=IF(BF3>0, 43560/BF3, "")", "formulaTranslated": "=IF({sfd_required_lot_area_sf__bf}>0, 43560/{sfd_required_lot_area_sf__bf}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BF3", "fieldId": "sfd_required_lot_area_sf__bf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 60, "colLetter": "BH", "cell": "BH3", "header": "SFD - Theoretical lots at site net acres", "fieldId": "sfd_theoretical_lots_at_site_net_acres__bh", "dataType": "formula", "value": 407.55825, "formula": "=AQ3*BG3", "formulaTranslated": "={net_acreage_75__aq}*{sfd_lots_per_net_acre__bg}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AQ3", "fieldId": "net_acreage_75__aq" }, { "cell": "BG3", "fieldId": "sfd_lots_per_net_acre__bg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 61, "colLetter": "BI", "cell": "BI3", "header": "SFD - Efficiency Factor", "fieldId": "sfd_efficiency_factor__bi", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 62, "colLetter": "BJ", "cell": "BJ3", "header": "SFD - Density per Acre", "fieldId": "sfd_density_per_acre__bj", "dataType": "formula", "value": 11.651875178929288, "formula": "=BL3/F3", "formulaTranslated": "={sfd_maximum_lots_on_site_after_efficiency__bl}/{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BL3", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__bl" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 63, "colLetter": "BK", "cell": "BK3", "header": "SFD - Lot override (Reductions to add Basin/Park)", "fieldId": "sfd_lot_override_reductions_to_add_basin_park__bk", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 64, "colLetter": "BL", "cell": "BL3", "header": "SFD - Maximum lots on site after efficiency.", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__bl", "dataType": "formula", "value": 407, "formula": "=FLOOR(BH3 * IF(BI3="",1,BI3), 1)-BK3", "formulaTranslated": "=FLOOR({sfd_theoretical_lots_at_site_net_acres__bh} * IF({sfd_efficiency_factor__bi}="",1,{sfd_efficiency_factor__bi}), 1)-{sfd_lot_override_reductions_to_add_basin_park__bk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BH3", "fieldId": "sfd_theoretical_lots_at_site_net_acres__bh" }, { "cell": "BI3", "fieldId": "sfd_efficiency_factor__bi" }, { "cell": "BK3", "fieldId": "sfd_lot_override_reductions_to_add_basin_park__bk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 65, "colLetter": "BM", "cell": "BM3", "header": null, "fieldId": "col_bm", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 66, "colLetter": "BN", "cell": "BN3", "header": "Roads/Parking/Drives", "fieldId": "roads_parking_drives__bn", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 67, "colLetter": "BO", "cell": "BO3", "header": "Open Space/Park/Amenities", "fieldId": "open_space_park_amenities__bo", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 68, "colLetter": "BP", "cell": "BP3", "header": "Basin/Stormwater/Detention", "fieldId": "basin_stormwater_detention__bp", "dataType": "number", "value": 0.05, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 69, "colLetter": "BQ", "cell": "BQ3", "header": "Setbacks/Easements/Unbuildable", "fieldId": "setbacks_easements_unbuildable__bq", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 70, "colLetter": "BR", "cell": "BR3", "header": "Buildable", "fieldId": "buildable__br", "dataType": "formula", "value": 0.5499999999999999, "formula": "=1-(BN3+BO3+BP3+BQ3)", "formulaTranslated": "=1-({roads_parking_drives__bn}+{open_space_park_amenities__bo}+{basin_stormwater_detention__bp}+{setbacks_easements_unbuildable__bq})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BN3", "fieldId": "roads_parking_drives__bn" }, { "cell": "BO3", "fieldId": "open_space_park_amenities__bo" }, { "cell": "BP3", "fieldId": "basin_stormwater_detention__bp" }, { "cell": "BQ3", "fieldId": "setbacks_easements_unbuildable__bq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 71, "colLetter": "BS", "cell": "BS3", "header": "Total Buildable Area", "fieldId": "total_buildable_area__bs", "dataType": "formula", "value": 19.211499999999997, "formula": "=BR3*F3", "formulaTranslated": "={buildable__br}*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BR3", "fieldId": "buildable__br" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 72, "colLetter": "BT", "cell": "BT3", "header": "SFD Unit Count (Method 2)", "fieldId": "sfd_unit_count_method_2__bt", "dataType": "formula", "value": 393, "formula": "=FLOOR( (IF(N(BS3)>0,BS3,F3)*43560) /nMAX( (BA3*AW3)/AV3,n MAX(AX3,AY3+2*AU3) * (IF(AY3>0,(BA3*AW3)/AY3,0)+AS3+AT3)n), 1)", "formulaTranslated": "=FLOOR( (IF(N({total_buildable_area__bs})>0,{total_buildable_area__bs},{gross_acreage__f})*43560) /nMAX( ({sfd_footprint_sf__ba}*{sfd_footprint_ratio__aw})/{sfd_max_lot_coverage__av},n MAX({sfd_lot_width_ft__ax},{sfd_buildable_width_ft__ay}+2*{sfd_setback_side__au}) * (IF({sfd_buildable_width_ft__ay}>0,({sfd_footprint_sf__ba}*{sfd_footprint_ratio__aw})/{sfd_buildable_width_ft__ay},0)+{sfd_setback_front__as}+{sfd_setback_rear__at})n), 1)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BS3", "fieldId": "total_buildable_area__bs" }, { "cell": "F3", "fieldId": "gross_acreage__f" }, { "cell": "BA3", "fieldId": "sfd_footprint_sf__ba" }, { "cell": "AW3", "fieldId": "sfd_footprint_ratio__aw" }, { "cell": "AV3", "fieldId": "sfd_max_lot_coverage__av" }, { "cell": "AX3", "fieldId": "sfd_lot_width_ft__ax" }, { "cell": "AY3", "fieldId": "sfd_buildable_width_ft__ay" }, { "cell": "AU3", "fieldId": "sfd_setback_side__au" }, { "cell": "AS3", "fieldId": "sfd_setback_front__as" }, { "cell": "AT3", "fieldId": "sfd_setback_rear__at" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 73, "colLetter": "BU", "cell": "BU3", "header": "Final SFD - Unit Count", "fieldId": "final_sfd_unit_count__bu", "dataType": "formula", "value": 407, "formula": "=BL3", "formulaTranslated": "={sfd_maximum_lots_on_site_after_efficiency__bl}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BL3", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__bl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 74, "colLetter": "BV", "cell": "BV3", "header": "DD & ENTITLEMENTS", "fieldId": "dd_entitlements__bv", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 75, "colLetter": "BW", "cell": "BW3", "header": "Due Diligence Consultants (Per Gross Acre) - $3500-$7250", "fieldId": "due_diligence_consultants_per_gross_acre_3500_7250__bw", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 76, "colLetter": "BX", "cell": "BX3", "header": "DD Cost", "fieldId": "dd_cost__bx", "dataType": "formula", "value": 0, "formula": "=BW3*AP3", "formulaTranslated": "={due_diligence_consultants_per_gross_acre_3500_7250__bw}*{gross_acreage__ap}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BW3", "fieldId": "due_diligence_consultants_per_gross_acre_3500_7250__bw" }, { "cell": "AP3", "fieldId": "gross_acreage__ap" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 77, "colLetter": "BY", "cell": "BY3", "header": null, "fieldId": "col_by", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 78, "colLetter": "BZ", "cell": "BZ3", "header": "DD Per Unit", "fieldId": "dd_per_unit__bz", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 79, "colLetter": "CA", "cell": "CA3", "header": "Cost", "fieldId": "cost__ca", "dataType": "formula", "value": 0, "formula": "=BZ3*BU3", "formulaTranslated": "={dd_per_unit__bz}*{final_sfd_unit_count__bu}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BZ3", "fieldId": "dd_per_unit__bz" }, { "cell": "BU3", "fieldId": "final_sfd_unit_count__bu" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 80, "colLetter": "CB", "cell": "CB3", "header": null, "fieldId": "col_cb", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 81, "colLetter": "CC", "cell": "CC3", "header": "DD: Civil Engineer", "fieldId": "dd_civil_engineer__cc", "dataType": "number", "value": 20000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 82, "colLetter": "CD", "cell": "CD3", "header": "DD: Survey", "fieldId": "dd_survey__cd", "dataType": "number", "value": 15000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 83, "colLetter": "CE", "cell": "CE3", "header": "DD: Soils Engineering", "fieldId": "dd_soils_engineering__ce", "dataType": "number", "value": 7500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 84, "colLetter": "CF", "cell": "CF3", "header": "DD: Bio/Cultural", "fieldId": "dd_bio_cultural__cf", "dataType": "number", "value": 3000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 85, "colLetter": "CG", "cell": "CG3", "header": "DD: Phase I / II", "fieldId": "dd_phase_i_ii__cg", "dataType": "number", "value": 3500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 86, "colLetter": "CH", "cell": "CH3", "header": "DD: Site Plan", "fieldId": "dd_site_plan__ch", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 87, "colLetter": "CI", "cell": "CI3", "header": "DD: Dry Utilities", "fieldId": "dd_dry_utilities__ci", "dataType": "number", "value": 1500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 88, "colLetter": "CJ", "cell": "CJ3", "header": "DD: Legal / Title", "fieldId": "dd_legal_title__cj", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 89, "colLetter": "CK", "cell": "CK3", "header": "DD: Budget Consultant", "fieldId": "dd_budget_consultant__ck", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 90, "colLetter": "CL", "cell": "CL3", "header": "DD: Project Manager", "fieldId": "dd_project_manager__cl", "dataType": "number", "value": 10000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 91, "colLetter": "CM", "cell": "CM3", "header": "Other", "fieldId": "other__cm", "dataType": "number", "value": 24500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 92, "colLetter": "CN", "cell": "CN3", "header": "Due Diligence Total", "fieldId": "due_diligence_total__cn", "dataType": "formula", "value": 100000, "formula": "=SUM(CC3:CM3)", "formulaTranslated": "=SUM({dd_civil_engineer__cc}:{other__cm})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "CC3", "fieldId": "dd_civil_engineer__cc" }, { "cell": "CM3", "fieldId": "other__cm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 93, "colLetter": "CO", "cell": "CO3", "header": "DD Cost Override", "fieldId": "dd_cost_override__co", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 94, "colLetter": "CP", "cell": "CP3", "header": "Total DD Cost", "fieldId": "total_dd_cost__cp", "dataType": "formula", "value": 100000, "formula": "=IF(LEN(TRIM(CO3))>1, CO3, SUM(BX3,CA3,CN3))", "formulaTranslated": "=IF(LEN(TRIM({dd_cost_override__co}))>1, {dd_cost_override__co}, SUM({dd_cost__bx},{cost__ca},{due_diligence_total__cn}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "CO3", "fieldId": "dd_cost_override__co" }, { "cell": "BX3", "fieldId": "dd_cost__bx" }, { "cell": "CA3", "fieldId": "cost__ca" }, { "cell": "CN3", "fieldId": "due_diligence_total__cn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 95, "colLetter": "CQ", "cell": "CQ3", "header": null, "fieldId": "col_cq", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 96, "colLetter": "CR", "cell": "CR3", "header": "TTM or TTM+Final (Engineering)?", "fieldId": "ttm_or_ttm_final_engineering__cr", "dataType": "text", "value": "TTM", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 97, "colLetter": "CS", "cell": "CS3", "header": "Entitlement Consultants (Per Gross Acre) - Approved Tent Map", "fieldId": "entitlement_consultants_per_gross_acre_approved_tent_map__cs", "dataType": "formula", "value": 7500, "formula": "=IF(F3>0, IF(F3<=8,60000,7500*F3)/F3, "")", "formulaTranslated": "=IF({gross_acreage__f}>0, IF({gross_acreage__f}<=8,60000,7500*{gross_acreage__f})/{gross_acreage__f}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 98, "colLetter": "CT", "cell": "CT3", "header": "Entitlement Fees (Per Gross Acre) - Approved Tentative Map", "fieldId": "entitlement_fees_per_gross_acre_approved_tentative_map__ct", "dataType": "formula", "value": 2085.8860578299455, "formula": "=IF(F3>0, (MAX(2000*F3,20000)+3000)/F3, "")", "formulaTranslated": "=IF({gross_acreage__f}>0, (MAX(2000*{gross_acreage__f},20000)+3000)/{gross_acreage__f}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 99, "colLetter": "CU", "cell": "CU3", "header": "Total - Approved Tentative Map", "fieldId": "total_approved_tentative_map__cu", "dataType": "formula", "value": 334835, "formula": "=IF(F3>0,(MAX(7500*F3,60000)+MAX(2000*F3,20000)+3000)/F3,"")*F3", "formulaTranslated": "=IF({gross_acreage__f}>0,(MAX(7500*{gross_acreage__f},60000)+MAX(2000*{gross_acreage__f},20000)+3000)/{gross_acreage__f},"")*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 100, "colLetter": "CV", "cell": "CV3", "header": null, "fieldId": "col_cv", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 101, "colLetter": "CW", "cell": "CW3", "header": " Entitlement Consultants (Per Gross Acre) - Final Engineering", "fieldId": "entitlement_consultants_per_gross_acre_final_engineering__cw", "dataType": "formula", "value": 20000, "formula": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,F3)), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "formulaTranslated": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,{gross_acreage__f})), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 102, "colLetter": "CX", "cell": "CX3", "header": "Entitlement Fees (Per Gross Acre) - Final Engineering", "fieldId": "entitlement_fees_per_gross_acre_final_engineering__cx", "dataType": "formula", "value": 10000, "formula": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,F3)), IF(_xlpm.a<5,24000, IF(_xlpm.a<10,24000-2300*(_xlpm.a-5), IF(_xlpm.a<=15,12500, IF(_xlpm.a<30,12500-(2500/15)*(_xlpm.a-15),10000)))))", "formulaTranslated": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,{gross_acreage__f})), IF(_xlpm.a<5,24000, IF(_xlpm.a<10,24000-2300*(_xlpm.a-5), IF(_xlpm.a<=15,12500, IF(_xlpm.a<30,12500-(2500/15)*(_xlpm.a-15),10000)))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 103, "colLetter": "CY", "cell": "CY3", "header": "Total - Final Engineering", "fieldId": "total_final_engineering__cy", "dataType": "formula", "value": 900000, "formula": "=_xlfn.LET(n_xlpm.a,MAX(2,MIN(30,F3)),n_xlpm.civilPerAc,IF(_xlpm.a<5,30000,IF(_xlpm.a<10,30000-1000*(_xlpm.a-5),IF(_xlpm.a<=15,25000,IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))),n_xlpm.cityPerAc,IF(_xlpm.a<5,24000,IF(_xlpm.a<10,24000-2300*(_xlpm.a-5),IF(_xlpm.a<=15,12500,IF(_xlpm.a<30,12500-(2500/15)*(_xlpm.a-15),10000)))),n_xlpm.a*(_xlpm.civilPerAc+_xlpm.cityPerAc)n)", "formulaTranslated": "=_xlfn.LET(n_xlpm.a,MAX(2,MIN(30,{gross_acreage__f})),n_xlpm.civilPerAc,IF(_xlpm.a<5,30000,IF(_xlpm.a<10,30000-1000*(_xlpm.a-5),IF(_xlpm.a<=15,25000,IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))),n_xlpm.cityPerAc,IF(_xlpm.a<5,24000,IF(_xlpm.a<10,24000-2300*(_xlpm.a-5),IF(_xlpm.a<=15,12500,IF(_xlpm.a<30,12500-(2500/15)*(_xlpm.a-15),10000)))),n_xlpm.a*(_xlpm.civilPerAc+_xlpm.cityPerAc)n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 104, "colLetter": "CZ", "cell": "CZ3", "header": null, "fieldId": "col_cz", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 105, "colLetter": "DA", "cell": "DA3", "header": "Project Management", "fieldId": "project_management__da", "dataType": "number", "value": 100000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 106, "colLetter": "DB", "cell": "DB3", "header": "Total Entitlement Cost", "fieldId": "total_entitlement_cost__db", "dataType": "formula", "value": 434835, "formula": "=_xlfn.SWITCH(UPPER(SUBSTITUTE(CR3," ","")),n "TTM", CU3+DA3,n "TTM+FINAL", CU3+CY3+DA3,n ""n)", "formulaTranslated": "=_xlfn.SWITCH(UPPER(SUBSTITUTE({ttm_or_ttm_final_engineering__cr}," ","")),n "TTM", {total_approved_tentative_map__cu}+{project_management__da},n "TTM+FINAL", {total_approved_tentative_map__cu}+{total_final_engineering__cy}+{project_management__da},n ""n)", "isArrayFormula": true, "arrayRef": "DB3", "dependencies": [ { "cell": "CR3", "fieldId": "ttm_or_ttm_final_engineering__cr" }, { "cell": "CU3", "fieldId": "total_approved_tentative_map__cu" }, { "cell": "DA3", "fieldId": "project_management__da" }, { "cell": "CY3", "fieldId": "total_final_engineering__cy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 107, "colLetter": "DC", "cell": "DC3", "header": null, "fieldId": "col_dc", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 108, "colLetter": "DD", "cell": "DD3", "header": "Entitlement: Civil Engineer", "fieldId": "entitlement_civil_engineer__dd", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 109, "colLetter": "DE", "cell": "DE3", "header": "Entitlement: Survey", "fieldId": "entitlement_survey__de", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 110, "colLetter": "DF", "cell": "DF3", "header": "Entitlement: Architect", "fieldId": "entitlement_architect__df", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 111, "colLetter": "DG", "cell": "DG3", "header": "Entitlement: Landscape Architect", "fieldId": "entitlement_landscape_architect__dg", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 112, "colLetter": "DH", "cell": "DH3", "header": "Entitlement: Project Manager", "fieldId": "entitlement_project_manager__dh", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 113, "colLetter": "DI", "cell": "DI3", "header": "Entitlement: Other", "fieldId": "entitlement_other__di", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:4,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 114, "colLetter": "DJ", "cell": "DJ3", "header": "Total Cost", "fieldId": "total_cost__dj", "dataType": "formula", "value": 0, "formula": "=SUM(DD3:DI3)", "formulaTranslated": "=SUM({entitlement_civil_engineer__dd}:{entitlement_other__di})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DD3", "fieldId": "entitlement_civil_engineer__dd" }, { "cell": "DI3", "fieldId": "entitlement_other__di" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 115, "colLetter": "DK", "cell": "DK3", "header": null, "fieldId": "col_dk", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 116, "colLetter": "DL", "cell": "DL3", "header": "Entitlement Cost Override", "fieldId": "entitlement_cost_override__dl", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 117, "colLetter": "DM", "cell": "DM3", "header": "Total DD & Entitlement Cost", "fieldId": "total_dd_entitlement_cost__dm", "dataType": "formula", "value": 534835, "formula": "=IF(LEN(TRIM(DL3))>1, DL3+DB3, SUM(DB3,CP3,DJ3))", "formulaTranslated": "=IF(LEN(TRIM({entitlement_cost_override__dl}))>1, {entitlement_cost_override__dl}+{total_entitlement_cost__db}, SUM({total_entitlement_cost__db},{total_dd_cost__cp},{total_cost__dj}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DL3", "fieldId": "entitlement_cost_override__dl" }, { "cell": "DB3", "fieldId": "total_entitlement_cost__db" }, { "cell": "CP3", "fieldId": "total_dd_cost__cp" }, { "cell": "DJ3", "fieldId": "total_cost__dj" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 118, "colLetter": "DN", "cell": "DN3", "header": "%", "fieldId": "col_dn", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 119, "colLetter": "DO", "cell": "DO3", "header": "DD & ENTITLEMENT TIMEFRAME", "fieldId": "dd_entitlement_timeframe__do", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 120, "colLetter": "DP", "cell": "DP3", "header": "DD & Entitlement Timeframe (Months)", "fieldId": "dd_entitlement_timeframe_months__dp", "dataType": "number", "value": 12, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 121, "colLetter": "DQ", "cell": "DQ3", "header": "DD & Entitlement Timeframe (Years)", "fieldId": "dd_entitlement_timeframe_years__dq", "dataType": "formula", "value": 1, "formula": "=DP3/12", "formulaTranslated": "={dd_entitlement_timeframe_months__dp}/12", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DP3", "fieldId": "dd_entitlement_timeframe_months__dp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 122, "colLetter": "DR", "cell": "DR3", "header": "DD & Entitlement Monthly Payable Cash Flow: Even Flow", "fieldId": "dd_entitlement_monthly_payable_cash_flow_even_flow__dr", "dataType": "formula", "value": 44569.583333333336, "formula": "=DM3/DP3", "formulaTranslated": "={total_dd_entitlement_cost__dm}/{dd_entitlement_timeframe_months__dp}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" }, { "cell": "DP3", "fieldId": "dd_entitlement_timeframe_months__dp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 123, "colLetter": "DS", "cell": "DS3", "header": "SFD INVESTMENT CRITERIA", "fieldId": "sfd_investment_criteria__ds", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 124, "colLetter": "DT", "cell": "DT3", "header": "Property Deposit Price", "fieldId": "property_deposit_price__dt", "dataType": "number", "value": 50000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 125, "colLetter": "DU", "cell": "DU3", "header": "Property Asking Price", "fieldId": "property_asking_price__du", "dataType": "formula", "value": 490000, "formula": "=G3", "formulaTranslated": "={asking_price__g}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "G3", "fieldId": "asking_price__g" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 126, "colLetter": "DV", "cell": "DV3", "header": "Property Acquisition Price - Maximum", "fieldId": "property_acquisition_price_maximum__dv", "dataType": "formula", "value": 18418091.47422, "formula": "=EB3/EM3", "formulaTranslated": "={property_sale_price_to_builder_proforma_revenue__eb}/{investor_return_multiple_target__em}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "EM3", "fieldId": "investor_return_multiple_target__em" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 127, "colLetter": "DW", "cell": "DW3", "header": "Property Offer Price", "fieldId": "property_offer_price__dw", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 128, "colLetter": "DX", "cell": "DX3", "header": "Total DD & Entitlement Costs", "fieldId": "total_dd_entitlement_costs__dx", "dataType": "formula", "value": 534835, "formula": "=DM3", "formulaTranslated": "={total_dd_entitlement_cost__dm}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 129, "colLetter": "DY", "cell": "DY3", "header": "Equity Financing (Investor) - Needed", "fieldId": "equity_financing_investor_needed__dy", "dataType": "formula", "value": 18952926.47422, "formula": "=DM3+DV3", "formulaTranslated": "={total_dd_entitlement_cost__dm}+{property_acquisition_price_maximum__dv}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" }, { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 130, "colLetter": "DZ", "cell": "DZ3", "header": "Equity Financing (Investor) - Funded", "fieldId": "equity_financing_investor_funded__dz", "dataType": "formula", "value": 18952926.47422, "formula": "=DY3", "formulaTranslated": "={equity_financing_investor_needed__dy}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DY3", "fieldId": "equity_financing_investor_needed__dy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 131, "colLetter": "EA", "cell": "EA3", "header": "Property Sale Price Actual", "fieldId": "property_sale_price_actual__ea", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 132, "colLetter": "EB", "cell": "EB3", "header": "Property Sale Price to Builder Proforma (Revenue)", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb", "dataType": "formula", "value": 46045228.685550004, "formula": "=NN3", "formulaTranslated": "={market_value_post_entitlement_sale_to_builder_maximum__nn}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NN3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 133, "colLetter": "EC", "cell": "EC3", "header": "Finished Lot Price Per Lot", "fieldId": "finished_lot_price_per_lot__ec", "dataType": "formula", "value": 46567.38691454545, "formula": "=IF(BL3>0, (DV3 + DX3 )/BL3, "")", "formulaTranslated": "=IF({sfd_maximum_lots_on_site_after_efficiency__bl}>0, ({property_acquisition_price_maximum__dv} + {total_dd_entitlement_costs__dx} )/{sfd_maximum_lots_on_site_after_efficiency__bl}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BL3", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__bl" }, { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" }, { "cell": "DX3", "fieldId": "total_dd_entitlement_costs__dx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 134, "colLetter": "ED", "cell": "ED3", "header": "Investor Distribution / Return of Original Investment", "fieldId": "investor_distribution_return_of_original_investment__ed", "dataType": "formula", "value": 18952926.47422, "formula": "=DZ3", "formulaTranslated": "={equity_financing_investor_funded__dz}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DZ3", "fieldId": "equity_financing_investor_funded__dz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 135, "colLetter": "EE", "cell": "EE3", "header": "Net Profit (After Investor Distribution)", "fieldId": "net_profit_after_investor_distribution__ee", "dataType": "formula", "value": 27092302.211330004, "formula": "=EB3-DV3-DM3", "formulaTranslated": "={property_sale_price_to_builder_proforma_revenue__eb}-{property_acquisition_price_maximum__dv}-{total_dd_entitlement_cost__dm}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" }, { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 136, "colLetter": "EF", "cell": "EF3", "header": "Net Profit Margin", "fieldId": "net_profit_margin__ef", "dataType": "formula", "value": 0.5883845728370148, "formula": "=EE3/EB3", "formulaTranslated": "={net_profit_after_investor_distribution__ee}/{property_sale_price_to_builder_proforma_revenue__eb}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EE3", "fieldId": "net_profit_after_investor_distribution__ee" }, { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 137, "colLetter": "EG", "cell": "EG3", "header": "Gross Profit Margin Target", "fieldId": "gross_profit_margin_target__eg", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 138, "colLetter": "EH", "cell": "EH3", "header": "Investor Profit %", "fieldId": "investor_profit__eh", "dataType": "number", "value": 0.85, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 139, "colLetter": "EI", "cell": "EI3", "header": "Investor Net Profit", "fieldId": "investor_net_profit__ei", "dataType": "formula", "value": 23028456.879630502, "formula": "=EE3*EH3", "formulaTranslated": "={net_profit_after_investor_distribution__ee}*{investor_profit__eh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EE3", "fieldId": "net_profit_after_investor_distribution__ee" }, { "cell": "EH3", "fieldId": "investor_profit__eh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 140, "colLetter": "EJ", "cell": "EJ3", "header": "Investor Total Return", "fieldId": "investor_total_return__ej", "dataType": "formula", "value": 41981383.3538505, "formula": "=EI3+ED3", "formulaTranslated": "={investor_net_profit__ei}+{investor_distribution_return_of_original_investment__ed}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EI3", "fieldId": "investor_net_profit__ei" }, { "cell": "ED3", "fieldId": "investor_distribution_return_of_original_investment__ed" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 141, "colLetter": "EK", "cell": "EK3", "header": "Investor Total Return Percentage", "fieldId": "investor_total_return_percentage__ek", "dataType": "formula", "value": 1.9117423140744476, "formula": "=1+(EJ3/EB3)", "formulaTranslated": "=1+({investor_total_return__ej}/{property_sale_price_to_builder_proforma_revenue__eb})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EJ3", "fieldId": "investor_total_return__ej" }, { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 142, "colLetter": "EL", "cell": "EL3", "header": "Investor Return Multiple (2x-3x)", "fieldId": "investor_return_multiple_2x_3x__el", "dataType": "formula", "value": 2.215034359519839, "formula": "=EJ3/DZ3", "formulaTranslated": "={investor_total_return__ej}/{equity_financing_investor_funded__dz}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EJ3", "fieldId": "investor_total_return__ej" }, { "cell": "DZ3", "fieldId": "equity_financing_investor_funded__dz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 143, "colLetter": "EM", "cell": "EM3", "header": "Investor Return Multiple Target", "fieldId": "investor_return_multiple_target__em", "dataType": "number", "value": 2.5, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 144, "colLetter": "EN", "cell": "EN3", "header": "Entitler Profit %", "fieldId": "entitler_profit__en", "dataType": "number", "value": 0.15, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 145, "colLetter": "EO", "cell": "EO3", "header": "Entitler Profit", "fieldId": "entitler_profit__eo", "dataType": "formula", "value": 4063845.3316995003, "formula": "=EE3*EN3", "formulaTranslated": "={net_profit_after_investor_distribution__ee}*{entitler_profit__en}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EE3", "fieldId": "net_profit_after_investor_distribution__ee" }, { "cell": "EN3", "fieldId": "entitler_profit__en" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 146, "colLetter": "EP", "cell": "EP3", "header": "Annualized IRR", "fieldId": "annualized_irr__ep", "dataType": "formula", "value": 1.4294521876703992, "formula": "=((EB3/DY3)^(1/DQ3))-1", "formulaTranslated": "=(({property_sale_price_to_builder_proforma_revenue__eb}/{equity_financing_investor_needed__dy})^(1/{dd_entitlement_timeframe_years__dq}))-1", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "DY3", "fieldId": "equity_financing_investor_needed__dy" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 147, "colLetter": "EQ", "cell": "EQ3", "header": "Target IRR", "fieldId": "target_irr__eq", "dataType": "number", "value": 0.25, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 148, "colLetter": "ER", "cell": "ER3", "header": "MOIC (Multiple)", "fieldId": "moic_multiple__er", "dataType": "formula", "value": 2.5, "formula": "=IFERROR(EB3/DV3,"")", "formulaTranslated": "=IFERROR({property_sale_price_to_builder_proforma_revenue__eb}/{property_acquisition_price_maximum__dv},"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 149, "colLetter": "ES", "cell": "ES3", "header": "IRR Annualized", "fieldId": "irr_annualized__es", "dataType": "formula", "value": 1.4294521876703992, "formula": "=IFERROR((EB3/DY3)^(1/DQ3)-1,"")", "formulaTranslated": "=IFERROR(({property_sale_price_to_builder_proforma_revenue__eb}/{equity_financing_investor_needed__dy})^(1/{dd_entitlement_timeframe_years__dq})-1,"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "DY3", "fieldId": "equity_financing_investor_needed__dy" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 150, "colLetter": "ET", "cell": "ET3", "header": "Start Date", "fieldId": "start_date__et", "dataType": "date", "value": "2025-01-01T00:00:00", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "mm-dd-yy", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 151, "colLetter": "EU", "cell": "EU3", "header": "XIRR", "fieldId": "xirr__eu", "dataType": "formula", "value": 1.499999988079071, "formula": "=IFERROR(XIRR(_xlfn.VSTACK(-DV3, EB3), _xlfn.VSTACK(ET3, EDATE(ET3, 12*DQ3))), "")", "formulaTranslated": "=IFERROR(XIRR(_xlfn.VSTACK(-{property_acquisition_price_maximum__dv}, {property_sale_price_to_builder_proforma_revenue__eb}), _xlfn.VSTACK({start_date__et}, EDATE({start_date__et}, 12*{dd_entitlement_timeframe_years__dq}))), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" }, { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "ET3", "fieldId": "start_date__et" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 152, "colLetter": "EV", "cell": "EV3", "header": "Purchase Price", "fieldId": "purchase_price__ev", "dataType": "formula", "value": 0, "formula": "=DW3", "formulaTranslated": "={property_offer_price__dw}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DW3", "fieldId": "property_offer_price__dw" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 153, "colLetter": "EW", "cell": "EW3", "header": "Hard Costs", "fieldId": "hard_costs__ew", "dataType": "formula", "value": 534835, "formula": "=DM3", "formulaTranslated": "={total_dd_entitlement_cost__dm}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 154, "colLetter": "EX", "cell": "EX3", "header": "Soft Costs", "fieldId": "soft_costs__ex", "dataType": "formula", "value": 2085.8860578299455, "formula": "=IF(CR3="TTM", CT3, IF(CR3="TTM+Final", CX3, ""))", "formulaTranslated": "=IF({ttm_or_ttm_final_engineering__cr}="TTM", {entitlement_fees_per_gross_acre_approved_tentative_map__ct}, IF({ttm_or_ttm_final_engineering__cr}="TTM+Final", {entitlement_fees_per_gross_acre_final_engineering__cx}, ""))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "CR3", "fieldId": "ttm_or_ttm_final_engineering__cr" }, { "cell": "CT3", "fieldId": "entitlement_fees_per_gross_acre_approved_tentative_map__ct" }, { "cell": "CX3", "fieldId": "entitlement_fees_per_gross_acre_final_engineering__cx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 155, "colLetter": "EY", "cell": "EY3", "header": "LTC", "fieldId": "ltc__ey", "dataType": "number", "value": 0.62, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 156, "colLetter": "EZ", "cell": "EZ3", "header": "Rate", "fieldId": "rate__ez", "dataType": "number", "value": 0.09, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 157, "colLetter": "FA", "cell": "FA3", "header": "Months", "fieldId": "months__fa", "dataType": "number", "value": 12, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 158, "colLetter": "FB", "cell": "FB3", "header": "Exit Price", "fieldId": "exit_price__fb", "dataType": "formula", "value": 46045228.685550004, "formula": "=NN3", "formulaTranslated": "={market_value_post_entitlement_sale_to_builder_maximum__nn}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NN3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 159, "colLetter": "FC", "cell": "FC3", "header": "GC Fee %", "fieldId": "gc_fee__fc", "dataType": "formula", "value": 0.15, "formula": "=EN3", "formulaTranslated": "={entitler_profit__en}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EN3", "fieldId": "entitler_profit__en" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 160, "colLetter": "FD", "cell": "FD3", "header": "Dev Fee $", "fieldId": "dev_fee__fd", "dataType": "formula", "value": 4063845.3316995003, "formula": "=EO3", "formulaTranslated": "={entitler_profit__eo}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EO3", "fieldId": "entitler_profit__eo" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 161, "colLetter": "FE", "cell": "FE3", "header": "DealType", "fieldId": "dealtype__fe", "dataType": "text", "value": "S1: Owner-Land JV (No-Money-Down)", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 162, "colLetter": "FF", "cell": "FF3", "header": "Acquisition Method", "fieldId": "acquisition_method__ff", "dataType": "formula", "value": "Owner contributes land; JV on improvements", "formula": "=_xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$J:$J, "")", "formulaTranslated": "=_xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$J:$J, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 163, "colLetter": "FG", "cell": "FG3", "header": "Scenario Summary", "fieldId": "scenario_summary__fg", "dataType": "formula", "value": "Owner contributes land as equity; investor funds cash; you earn dev fee + promote; owner shares in upside.", "formula": "=_xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$K:$K, "")", "formulaTranslated": "=_xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$K:$K, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 164, "colLetter": "FH", "cell": "FH3", "header": "Deposit from Us ($)", "fieldId": "deposit_from_us__fh", "dataType": "formula", "value": 0, "formula": "= $EV3 * _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$I:$I, 0)", "formulaTranslated": "= {purchase_price__ev} * _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$I:$I, 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EV3", "fieldId": "purchase_price__ev" }, { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 165, "colLetter": "FI", "cell": "FI3", "header": "Owner Land Equity ($)", "fieldId": "owner_land_equity__fi", "dataType": "formula", "value": 0, "formula": "= $EV3 * _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$D:$D, 0)", "formulaTranslated": "= {purchase_price__ev} * _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$D:$D, 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EV3", "fieldId": "purchase_price__ev" }, { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 166, "colLetter": "FJ", "cell": "FJ3", "header": "PRE-CLOSE – Deposit from Sponsor ($)", "fieldId": "pre_close_deposit_from_sponsor__fj", "dataType": "formula", "value": 0, "formula": "=-$FH3", "formulaTranslated": "=-{deposit_from_us__fh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FH3", "fieldId": "deposit_from_us__fh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 167, "colLetter": "FK", "cell": "FK3", "header": "GC Fee ($)", "fieldId": "gc_fee__fk", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("GC Fee %")*val("Hard Costs"))", "formulaTranslated": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("GC Fee %")*val("Hard Costs"))", "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 168, "colLetter": "FL", "cell": "FL3", "header": "Developer Fee ($)", "fieldId": "developer_fee__fl", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("Dev Fee $"))", "formulaTranslated": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("Dev Fee $"))", "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 169, "colLetter": "FM", "cell": "FM3", "header": "Debt Principal ($)", "fieldId": "debt_principal__fm", "dataType": "formula", "value": 2902214.7100095446, "formula": "=_xlfn.LET(_xlpm.val,_xlfn.LAMBDA(_xlpm.h,INDEX($1:$1048576,ROW(),MATCH(_xlpm.h,$2:$2,0))),_xlpm.ltc,_xlpm.val("LTC"),_xlpm.debtBase,_xlpm.val("Purchase Price")+_xlpm.val("Hard Costs")+_xlpm.val("Soft Costs")+_xlpm.val("GC Fee %")*_xlpm.val("Hard Costs")+_xlpm.val("Dev Fee $")-_xlfn.XLOOKUP($FE3,ScenariosParameters!$A:$A,ScenariosParameters!$D:$D,0)*_xlpm.val("Purchase Price"),MAX(0,_xlpm.ltc*_xlpm.debtBase))", "formulaTranslated": "=_xlfn.LET(_xlpm.val,_xlfn.LAMBDA(_xlpm.h,INDEX($1:$1048576,ROW(),MATCH(_xlpm.h,$2:$2,0))),_xlpm.ltc,_xlpm.val("LTC"),_xlpm.debtBase,_xlpm.val("Purchase Price")+_xlpm.val("Hard Costs")+_xlpm.val("Soft Costs")+_xlpm.val("GC Fee %")*_xlpm.val("Hard Costs")+_xlpm.val("Dev Fee $")-_xlfn.XLOOKUP({dealtype__fe},ScenariosParameters!$A:$A,ScenariosParameters!$D:$D,0)*_xlpm.val("Purchase Price"),MAX(0,_xlpm.ltc*_xlpm.debtBase))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 170, "colLetter": "FN", "cell": "FN3", "header": "Interest During Construction ($)", "fieldId": "interest_during_construction__fn", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(rate,INDEX($1:$1048576,ROW(),MATCH("Rate",$2:$2,0)),months,INDEX($1:$1048576,ROW(),MATCH("Months",$2:$2,0)),$FM3*rate*months/12)", "formulaTranslated": "=_xludf.LET(rate,INDEX($1:$1048576,ROW(),MATCH("Rate",$2:$2,0)),months,INDEX($1:$1048576,ROW(),MATCH("Months",$2:$2,0)),{debt_principal__fm}*rate*months/12)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FM3", "fieldId": "debt_principal__fm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 171, "colLetter": "FO", "cell": "FO3", "header": "Total Cost ($)", "fieldId": "total_cost__fo", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("Purchase Price")+val("Hard Costs")+val("Soft Costs")+$FK3+$FL3+$FN3)", "formulaTranslated": "=_xludf.LET(val,_xludf.LAMBDA(h,INDEX($1:$1048576,ROW(),MATCH(h,$2:$2,0))),val("Purchase Price")+val("Hard Costs")+val("Soft Costs")+{gc_fee__fk}+{developer_fee__fl}+{interest_during_construction__fn})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FK3", "fieldId": "gc_fee__fk" }, { "cell": "FL3", "fieldId": "developer_fee__fl" }, { "cell": "FN3", "fieldId": "interest_during_construction__fn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 172, "colLetter": "FP", "cell": "FP3", "header": "Cash Equity Required at Close ($)", "fieldId": "cash_equity_required_at_close__fp", "dataType": "formula", "value": "#NAME?", "formula": "=$FO3-$FI3-$FM3-$FH3", "formulaTranslated": "={total_cost__fo}-{owner_land_equity__fi}-{debt_principal__fm}-{deposit_from_us__fh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FO3", "fieldId": "total_cost__fo" }, { "cell": "FI3", "fieldId": "owner_land_equity__fi" }, { "cell": "FM3", "fieldId": "debt_principal__fm" }, { "cell": "FH3", "fieldId": "deposit_from_us__fh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 173, "colLetter": "FQ", "cell": "FQ3", "header": "Sponsor Cash Equity ($)", "fieldId": "sponsor_cash_equity__fq", "dataType": "formula", "value": "#NAME?", "formula": "= $FP3 * _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$B:$B, 0)", "formulaTranslated": "= {cash_equity_required_at_close__fp} * _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$B:$B, 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FP3", "fieldId": "cash_equity_required_at_close__fp" }, { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 174, "colLetter": "FR", "cell": "FR3", "header": "Investor Cash Equity ($)", "fieldId": "investor_cash_equity__fr", "dataType": "formula", "value": "#NAME?", "formula": "= $FP3 * _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$C:$C, 0)", "formulaTranslated": "= {cash_equity_required_at_close__fp} * _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$C:$C, 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FP3", "fieldId": "cash_equity_required_at_close__fp" }, { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 175, "colLetter": "FS", "cell": "FS3", "header": "Exit Price ($)", "fieldId": "exit_price__fs", "dataType": "formula", "value": 46045228.685550004, "formula": "=INDEX($1:$1048576,ROW(),MATCH("Exit Price",$2:$2,0))", "formulaTranslated": "=INDEX($1:$1048576,ROW(),MATCH("Exit Price",$2:$2,0))", "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 176, "colLetter": "FT", "cell": "FT3", "header": "Cash to Equity at Exit ($)", "fieldId": "cash_to_equity_at_exit__ft", "dataType": "formula", "value": 43143013.97554046, "formula": "=$FS3-$FM3", "formulaTranslated": "={exit_price__fs}-{debt_principal__fm}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FS3", "fieldId": "exit_price__fs" }, { "cell": "FM3", "fieldId": "debt_principal__fm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 177, "colLetter": "FU", "cell": "FU3", "header": "AT CLOSE – Cash to Owner ($)", "fieldId": "at_close_cash_to_owner__fu", "dataType": "formula", "value": 0, "formula": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.pp,INDEX($1:$1048576,ROW(),MATCH("Purchase Price",$2:$2,0)),_xlpm.landPct,_xlfn.XLOOKUP($FE3,[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$D:$D,0),MAX(0,_xlfn.SINGLE(_xlpm.pp)*(1-_xlfn.SINGLE(_xlpm.landPct)))))", "formulaTranslated": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.pp,INDEX($1:$1048576,ROW(),MATCH("Purchase Price",$2:$2,0)),_xlpm.landPct,_xlfn.XLOOKUP({dealtype__fe},[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$D:$D,0),MAX(0,_xlfn.SINGLE(_xlpm.pp)*(1-_xlfn.SINGLE(_xlpm.landPct)))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 178, "colLetter": "FV", "cell": "FV3", "header": "DURING CONST – GC Fee to Builder ($)", "fieldId": "during_const_gc_fee_to_builder__fv", "dataType": "formula", "value": "#NAME?", "formula": "=$FK3", "formulaTranslated": "={gc_fee__fk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FK3", "fieldId": "gc_fee__fk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 179, "colLetter": "FW", "cell": "FW3", "header": "DURING CONST – Dev Fee to Sponsor ($)", "fieldId": "during_const_dev_fee_to_sponsor__fw", "dataType": "formula", "value": "#NAME?", "formula": "=$FL3", "formulaTranslated": "={developer_fee__fl}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FL3", "fieldId": "developer_fee__fl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 180, "colLetter": "FX", "cell": "FX3", "header": "AT EXIT – Return of Capital: Sponsor ($)", "fieldId": "at_exit_return_of_capital_sponsor__fx", "dataType": "formula", "value": "#NAME?", "formula": "= IF(n (FQ3 + FR3 + FI3) <= 0,n 0,n FQ3 / (FQ3 + FR3 + FI3) * MIN($FT3, FQ3 + FR3 + FI3)n )", "formulaTranslated": "= IF(n ({sponsor_cash_equity__fq} + {investor_cash_equity__fr} + {owner_land_equity__fi}) <= 0,n 0,n {sponsor_cash_equity__fq} / ({sponsor_cash_equity__fq} + {investor_cash_equity__fr} + {owner_land_equity__fi}) * MIN({cash_to_equity_at_exit__ft}, {sponsor_cash_equity__fq} + {investor_cash_equity__fr} + {owner_land_equity__fi})n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FQ3", "fieldId": "sponsor_cash_equity__fq" }, { "cell": "FR3", "fieldId": "investor_cash_equity__fr" }, { "cell": "FI3", "fieldId": "owner_land_equity__fi" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 181, "colLetter": "FY", "cell": "FY3", "header": "AT EXIT – Return of Capital: Investor ($)", "fieldId": "at_exit_return_of_capital_investor__fy", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(totalEq,$FQ3+$FR3+$FI3,roc,MIN($FT3,totalEq),IF(totalEq>0,$FR3/totalEq*roc,0))", "formulaTranslated": "=_xludf.LET(totalEq,{sponsor_cash_equity__fq}+{investor_cash_equity__fr}+{owner_land_equity__fi},roc,MIN({cash_to_equity_at_exit__ft},totalEq),IF(totalEq>0,{investor_cash_equity__fr}/totalEq*roc,0))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FQ3", "fieldId": "sponsor_cash_equity__fq" }, { "cell": "FR3", "fieldId": "investor_cash_equity__fr" }, { "cell": "FI3", "fieldId": "owner_land_equity__fi" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 182, "colLetter": "FZ", "cell": "FZ3", "header": "AT EXIT – Return of Capital: Owner ($)", "fieldId": "at_exit_return_of_capital_owner__fz", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(totalEq,$FQ3+$FR3+$FI3,roc,MIN($FT3,totalEq),IF(totalEq>0,$FI3/totalEq*roc,0))", "formulaTranslated": "=_xludf.LET(totalEq,{sponsor_cash_equity__fq}+{investor_cash_equity__fr}+{owner_land_equity__fi},roc,MIN({cash_to_equity_at_exit__ft},totalEq),IF(totalEq>0,{owner_land_equity__fi}/totalEq*roc,0))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FQ3", "fieldId": "sponsor_cash_equity__fq" }, { "cell": "FR3", "fieldId": "investor_cash_equity__fr" }, { "cell": "FI3", "fieldId": "owner_land_equity__fi" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 183, "colLetter": "GA", "cell": "GA3", "header": "AT EXIT – Investor Pref ($)", "fieldId": "at_exit_investor_pref__ga", "dataType": "formula", "value": "#NAME?", "formula": "= $FR3 * _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$E:$E, 0) * ($FA3 / 12)", "formulaTranslated": "= {investor_cash_equity__fr} * _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$E:$E, 0) * ({months__fa} / 12)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FR3", "fieldId": "investor_cash_equity__fr" }, { "cell": "FE3", "fieldId": "dealtype__fe" }, { "cell": "FA3", "fieldId": "months__fa" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 184, "colLetter": "GB", "cell": "GB3", "header": "AT EXIT – Owner Profit Participation ($)", "fieldId": "at_exit_owner_profit_participation__gb", "dataType": "formula", "value": "#NAME?", "formula": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.ownerPct,_xlfn.XLOOKUP($FE3,[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$F:$F,0),_xlpm.remPref,$FT3-($FX3+$FY3+$FZ3+$GA3),MAX(0,_xlfn.SINGLE(_xlpm.ownerPct)*_xlfn.SINGLE(_xlpm.remPref))))", "formulaTranslated": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.ownerPct,_xlfn.XLOOKUP({dealtype__fe},[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$F:$F,0),_xlpm.remPref,{cash_to_equity_at_exit__ft}-({at_exit_return_of_capital_sponsor__fx}+{at_exit_return_of_capital_investor__fy}+{at_exit_return_of_capital_owner__fz}+{at_exit_investor_pref__ga}),MAX(0,_xlfn.SINGLE(_xlpm.ownerPct)*_xlfn.SINGLE(_xlpm.remPref))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" }, { "cell": "FX3", "fieldId": "at_exit_return_of_capital_sponsor__fx" }, { "cell": "FY3", "fieldId": "at_exit_return_of_capital_investor__fy" }, { "cell": "FZ3", "fieldId": "at_exit_return_of_capital_owner__fz" }, { "cell": "GA3", "fieldId": "at_exit_investor_pref__ga" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 185, "colLetter": "GC", "cell": "GC3", "header": "AT EXIT – Builder Profit Participation ($)", "fieldId": "at_exit_builder_profit_participation__gc", "dataType": "formula", "value": "#NAME?", "formula": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.builderPct,_xlfn.XLOOKUP($FE3,[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$G:$G,0),_xlpm.remPref,$FT3-($FX3+$FY3+$FZ3+$GA3),MAX(0,_xlfn.SINGLE(_xlpm.builderPct)*_xlfn.SINGLE(_xlpm.remPref))))", "formulaTranslated": "=_xlfn.SINGLE(_xlfn.LET(_xlpm.builderPct,_xlfn.XLOOKUP({dealtype__fe},[3]ScenariosParameters!$A:$A,[3]ScenariosParameters!$G:$G,0),_xlpm.remPref,{cash_to_equity_at_exit__ft}-({at_exit_return_of_capital_sponsor__fx}+{at_exit_return_of_capital_investor__fy}+{at_exit_return_of_capital_owner__fz}+{at_exit_investor_pref__ga}),MAX(0,_xlfn.SINGLE(_xlpm.builderPct)*_xlfn.SINGLE(_xlpm.remPref))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" }, { "cell": "FX3", "fieldId": "at_exit_return_of_capital_sponsor__fx" }, { "cell": "FY3", "fieldId": "at_exit_return_of_capital_investor__fy" }, { "cell": "FZ3", "fieldId": "at_exit_return_of_capital_owner__fz" }, { "cell": "GA3", "fieldId": "at_exit_investor_pref__ga" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 186, "colLetter": "GD", "cell": "GD3", "header": "AT EXIT – Residual to Sponsor (Promote) ($)", "fieldId": "at_exit_residual_to_sponsor_promote__gd", "dataType": "formula", "value": "#NAME?", "formula": "= MAX(n 0,n _xlfn.XLOOKUP($FE3, ScenariosParameters!$A:$A, ScenariosParameters!$H:$H, 0)n * MAX(0, $FT3 - (FQ3 + FR3 + FI3) - GA3)n )", "formulaTranslated": "= MAX(n 0,n _xlfn.XLOOKUP({dealtype__fe}, ScenariosParameters!$A:$A, ScenariosParameters!$H:$H, 0)n * MAX(0, {cash_to_equity_at_exit__ft} - ({sponsor_cash_equity__fq} + {investor_cash_equity__fr} + {owner_land_equity__fi}) - {at_exit_investor_pref__ga})n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FE3", "fieldId": "dealtype__fe" }, { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" }, { "cell": "FQ3", "fieldId": "sponsor_cash_equity__fq" }, { "cell": "FR3", "fieldId": "investor_cash_equity__fr" }, { "cell": "FI3", "fieldId": "owner_land_equity__fi" }, { "cell": "GA3", "fieldId": "at_exit_investor_pref__ga" } ], "externalSheetRefs": [ "ScenariosParameters" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 187, "colLetter": "GE", "cell": "GE3", "header": "AT EXIT – Residual to Investor ($)", "fieldId": "at_exit_residual_to_investor__ge", "dataType": "formula", "value": "#NAME?", "formula": "=_xludf.LET(remPart,$FT3-($FX3+$FY3+$FZ3+$GA3+$GB3+$GC3),MAX(0,remPart-$GD3))", "formulaTranslated": "=_xludf.LET(remPart,{cash_to_equity_at_exit__ft}-({at_exit_return_of_capital_sponsor__fx}+{at_exit_return_of_capital_investor__fy}+{at_exit_return_of_capital_owner__fz}+{at_exit_investor_pref__ga}+{at_exit_owner_profit_participation__gb}+{at_exit_builder_profit_participation__gc}),MAX(0,remPart-{at_exit_residual_to_sponsor_promote__gd}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FT3", "fieldId": "cash_to_equity_at_exit__ft" }, { "cell": "FX3", "fieldId": "at_exit_return_of_capital_sponsor__fx" }, { "cell": "FY3", "fieldId": "at_exit_return_of_capital_investor__fy" }, { "cell": "FZ3", "fieldId": "at_exit_return_of_capital_owner__fz" }, { "cell": "GA3", "fieldId": "at_exit_investor_pref__ga" }, { "cell": "GB3", "fieldId": "at_exit_owner_profit_participation__gb" }, { "cell": "GC3", "fieldId": "at_exit_builder_profit_participation__gc" }, { "cell": "GD3", "fieldId": "at_exit_residual_to_sponsor_promote__gd" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 188, "colLetter": "GF", "cell": "GF3", "header": "TOTAL to Sponsor ($)", "fieldId": "total_to_sponsor__gf", "dataType": "formula", "value": "#NAME?", "formula": "=$FW3+$FX3+$GD3", "formulaTranslated": "={during_const_dev_fee_to_sponsor__fw}+{at_exit_return_of_capital_sponsor__fx}+{at_exit_residual_to_sponsor_promote__gd}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FW3", "fieldId": "during_const_dev_fee_to_sponsor__fw" }, { "cell": "FX3", "fieldId": "at_exit_return_of_capital_sponsor__fx" }, { "cell": "GD3", "fieldId": "at_exit_residual_to_sponsor_promote__gd" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 189, "colLetter": "GG", "cell": "GG3", "header": "TOTAL to Investor ($)", "fieldId": "total_to_investor__gg", "dataType": "formula", "value": "#NAME?", "formula": "=$FY3+$GA3+$GE3", "formulaTranslated": "={at_exit_return_of_capital_investor__fy}+{at_exit_investor_pref__ga}+{at_exit_residual_to_investor__ge}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FY3", "fieldId": "at_exit_return_of_capital_investor__fy" }, { "cell": "GA3", "fieldId": "at_exit_investor_pref__ga" }, { "cell": "GE3", "fieldId": "at_exit_residual_to_investor__ge" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 190, "colLetter": "GH", "cell": "GH3", "header": "TOTAL to Owner ($)", "fieldId": "total_to_owner__gh", "dataType": "formula", "value": "#NAME?", "formula": "=$FU3+$FZ3+$GB3", "formulaTranslated": "={at_close_cash_to_owner__fu}+{at_exit_return_of_capital_owner__fz}+{at_exit_owner_profit_participation__gb}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FU3", "fieldId": "at_close_cash_to_owner__fu" }, { "cell": "FZ3", "fieldId": "at_exit_return_of_capital_owner__fz" }, { "cell": "GB3", "fieldId": "at_exit_owner_profit_participation__gb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 191, "colLetter": "GI", "cell": "GI3", "header": "TOTAL to Builder ($)", "fieldId": "total_to_builder__gi", "dataType": "formula", "value": "#NAME?", "formula": "=$FV3+$GC3", "formulaTranslated": "={during_const_gc_fee_to_builder__fv}+{at_exit_builder_profit_participation__gc}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "FV3", "fieldId": "during_const_gc_fee_to_builder__fv" }, { "cell": "GC3", "fieldId": "at_exit_builder_profit_participation__gc" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Calibri", "size": 11.0 }, "fill": { "patternType": "solid", "fgColor": "FFDDDDDD", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": ""$"#,##0.00_-", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 192, "colLetter": "GJ", "cell": "GJ3", "header": "Discount Rate", "fieldId": "discount_rate__gj", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 193, "colLetter": "GK", "cell": "GK3", "header": "Buyer Discount at TTM", "fieldId": "buyer_discount_at_ttm__gk", "dataType": "number", "value": 0.12, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 194, "colLetter": "GL", "cell": "GL3", "header": "Buyer Discount at FE", "fieldId": "buyer_discount_at_fe__gl", "dataType": "number", "value": 0.06, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 195, "colLetter": "GM", "cell": "GM3", "header": "Probability Close at TTM", "fieldId": "probability_close_at_ttm__gm", "dataType": "number", "value": 0.85, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 196, "colLetter": "GN", "cell": "GN3", "header": "Probability Close at FE", "fieldId": "probability_close_at_fe__gn", "dataType": "number", "value": 0.95, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 197, "colLetter": "GO", "cell": "GO3", "header": "PV at Final Engineering", "fieldId": "pv_at_final_engineering__go", "dataType": "formula", "value": 0, "formula": "=MAX(0, (IA3 + LZ3) - HX3)", "formulaTranslated": "=MAX(0, ({consultants_total_cost_per_acre_from_final_eng__ia} + {city_fees_from_final_eng__lz}) - {consultants_total_cost_per_acre_from_ttm__hx})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "IA3", "fieldId": "consultants_total_cost_per_acre_from_final_eng__ia" }, { "cell": "LZ3", "fieldId": "city_fees_from_final_eng__lz" }, { "cell": "HX3", "fieldId": "consultants_total_cost_per_acre_from_ttm__hx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 198, "colLetter": "GP", "cell": "GP3", "header": "Carry on FE Spend", "fieldId": "carry_on_fe_spend__gp", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 199, "colLetter": "GQ", "cell": "GQ3", "header": "Present Value Factor to Close", "fieldId": "present_value_factor_to_close__gq", "dataType": "formula", "value": 0.8333333333333334, "formula": "=1/(1+GJ3)^DQ3", "formulaTranslated": "=1/(1+{discount_rate__gj})^{dd_entitlement_timeframe_years__dq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "GJ3", "fieldId": "discount_rate__gj" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 200, "colLetter": "GR", "cell": "GR3", "header": "Stage Specific Buyer Discount", "fieldId": "stage_specific_buyer_discount__gr", "dataType": "formula", "value": 0.12, "formula": "=IF(CR3="TTM",GK3, IF(CR3="FE",GL3, GK3))", "formulaTranslated": "=IF({ttm_or_ttm_final_engineering__cr}="TTM",{buyer_discount_at_ttm__gk}, IF({ttm_or_ttm_final_engineering__cr}="FE",{buyer_discount_at_fe__gl}, {buyer_discount_at_ttm__gk}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "CR3", "fieldId": "ttm_or_ttm_final_engineering__cr" }, { "cell": "GK3", "fieldId": "buyer_discount_at_ttm__gk" }, { "cell": "GL3", "fieldId": "buyer_discount_at_fe__gl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 201, "colLetter": "GS", "cell": "GS3", "header": "Stage Specific Close Probability", "fieldId": "stage_specific_close_probability__gs", "dataType": "formula", "value": 0.85, "formula": "=IF(CR3="TTM",GM3, IF(CR3="FE",GN3, GM3))", "formulaTranslated": "=IF({ttm_or_ttm_final_engineering__cr}="TTM",{probability_close_at_ttm__gm}, IF({ttm_or_ttm_final_engineering__cr}="FE",{probability_close_at_fe__gn}, {probability_close_at_ttm__gm}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "CR3", "fieldId": "ttm_or_ttm_final_engineering__cr" }, { "cell": "GM3", "fieldId": "probability_close_at_ttm__gm" }, { "cell": "GN3", "fieldId": "probability_close_at_fe__gn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 202, "colLetter": "GT", "cell": "GT3", "header": "Stage Adjusted PV of Proceeds Today when TTM selected", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_ttm_selected__gt", "dataType": "formula", "value": 28701525.880659502, "formula": "= EB3 * (1 - GK3) * GM3 * GQ3", "formulaTranslated": "= {property_sale_price_to_builder_proforma_revenue__eb} * (1 - {buyer_discount_at_ttm__gk}) * {probability_close_at_ttm__gm} * {present_value_factor_to_close__gq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "GK3", "fieldId": "buyer_discount_at_ttm__gk" }, { "cell": "GM3", "fieldId": "probability_close_at_ttm__gm" }, { "cell": "GQ3", "fieldId": "present_value_factor_to_close__gq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 203, "colLetter": "GU", "cell": "GU3", "header": "Stage Adjusted PV of Proceeds Today when FE selected", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__gu", "dataType": "formula", "value": 34265324.34683013, "formula": "= EB3 * (1 - GL3) * GN3 * GQ3 - GO3 * (1 + GP3)^$DQ3", "formulaTranslated": "= {property_sale_price_to_builder_proforma_revenue__eb} * (1 - {buyer_discount_at_fe__gl}) * {probability_close_at_fe__gn} * {present_value_factor_to_close__gq} - {pv_at_final_engineering__go} * (1 + {carry_on_fe_spend__gp})^{dd_entitlement_timeframe_years__dq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "EB3", "fieldId": "property_sale_price_to_builder_proforma_revenue__eb" }, { "cell": "GL3", "fieldId": "buyer_discount_at_fe__gl" }, { "cell": "GN3", "fieldId": "probability_close_at_fe__gn" }, { "cell": "GQ3", "fieldId": "present_value_factor_to_close__gq" }, { "cell": "GO3", "fieldId": "pv_at_final_engineering__go" }, { "cell": "GP3", "fieldId": "carry_on_fe_spend__gp" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 204, "colLetter": "GV", "cell": "GV3", "header": "Incremental value from Final Engineering vs TTM", "fieldId": "incremental_value_from_final_engineering_vs_ttm__gv", "dataType": "formula", "value": 5563798.466170628, "formula": "= GU3 - GT3", "formulaTranslated": "= {stage_adjusted_pv_of_proceeds_today_when_fe_selected__gu} - {stage_adjusted_pv_of_proceeds_today_when_ttm_selected__gt}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "GU3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__gu" }, { "cell": "GT3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_ttm_selected__gt" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 205, "colLetter": "GW", "cell": "GW3", "header": "ROI on incremental FE capital", "fieldId": "roi_on_incremental_fe_capital__gw", "dataType": "formula", "value": null, "formula": "= IF(GO3<=0, "", GV3 / GO3)", "formulaTranslated": "= IF({pv_at_final_engineering__go}<=0, "", {incremental_value_from_final_engineering_vs_ttm__gv} / {pv_at_final_engineering__go})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "GO3", "fieldId": "pv_at_final_engineering__go" }, { "cell": "GV3", "fieldId": "incremental_value_from_final_engineering_vs_ttm__gv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 206, "colLetter": "GX", "cell": "GX3", "header": "Go/No Go for Final Engineering", "fieldId": "go_no_go_for_final_engineering__gx", "dataType": "formula", "value": "GO – Spend to Final Eng", "formula": "=IF(n OR(GU3="",GV3="",""&GO3<=0),n "",n IF(GW3 >= Inputs!$B$20,n "GO – Spend to Final Eng",n "NO‑GO – Stop at TTM"n )n )", "formulaTranslated": "=IF(n OR({stage_adjusted_pv_of_proceeds_today_when_fe_selected__gu}="",{incremental_value_from_final_engineering_vs_ttm__gv}="",""&{pv_at_final_engineering__go}<=0),n "",n IF({roi_on_incremental_fe_capital__gw} >= Inputs!$B$20,n "GO – Spend to Final Eng",n "NO‑GO – Stop at TTM"n )n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "GU3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__gu" }, { "cell": "GV3", "fieldId": "incremental_value_from_final_engineering_vs_ttm__gv" }, { "cell": "GO3", "fieldId": "pv_at_final_engineering__go" }, { "cell": "GW3", "fieldId": "roi_on_incremental_fe_capital__gw" } ], "externalSheetRefs": [ "Inputs" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 207, "colLetter": "GY", "cell": "GY3", "header": "Spread to Ask", "fieldId": "spread_to_ask__gy", "dataType": "formula", "value": 18368091.47422, "formula": "=DV3 - DT3", "formulaTranslated": "={property_acquisition_price_maximum__dv} - {property_deposit_price__dt}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DV3", "fieldId": "property_acquisition_price_maximum__dv" }, { "cell": "DT3", "fieldId": "property_deposit_price__dt" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 208, "colLetter": "GZ", "cell": "GZ3", "header": null, "fieldId": "col_gz", "dataType": "formula", "value": "#VALUE!", "formula": "=_xlfn.LET(n _xlpm.w, INDEX($A:$A, ROW()),n _xlpm.front, Data!$B$3, _xlpm.rear, Data!$B$4, _xlpm.side, Data!$B$5, _xlpm.mind, Data!$B$8,n _xlpm.sflow, Data!$F$2, _xlpm.sfhigh, Data!$F$3, _xlpm.sfavgraw, Data!$F$4,n _xlpm.sfavg, IF(ISNUMBER(_xlpm.sfavgraw), _xlpm.sfavgraw, AVERAGE(_xlpm.sflow,_xlpm.sfhigh)),n _xlpm.eff, IF(Data!$B$6="",1,Data!$B$6),n _xlpm.lotArea, MAX(_xlpm.sfavg, _xlpm.w*_xlpm.mind),n _xlpm.buildW, _xlpm.w-2*_xlpm.side,n _xlpm.buildD, _xlpm.lotArea/_xlpm.w - (_xlpm.front+_xlpm.rear),n IF(OR(_xlpm.buildW<=0, _xlpm.buildD<=0), NA(), _xlpm.eff*43560/_xlpm.lotArea)n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.w, INDEX($A:$A, ROW()),n _xlpm.front, Data!$B$3, _xlpm.rear, Data!$B$4, _xlpm.side, Data!$B$5, _xlpm.mind, Data!$B$8,n _xlpm.sflow, Data!$F$2, _xlpm.sfhigh, Data!$F$3, _xlpm.sfavgraw, Data!$F$4,n _xlpm.sfavg, IF(ISNUMBER(_xlpm.sfavgraw), _xlpm.sfavgraw, AVERAGE(_xlpm.sflow,_xlpm.sfhigh)),n _xlpm.eff, IF(Data!$B$6="",1,Data!$B$6),n _xlpm.lotArea, MAX(_xlpm.sfavg, _xlpm.w*_xlpm.mind),n _xlpm.buildW, _xlpm.w-2*_xlpm.side,n _xlpm.buildD, _xlpm.lotArea/_xlpm.w - (_xlpm.front+_xlpm.rear),n IF(OR(_xlpm.buildW<=0, _xlpm.buildD<=0), NA(), _xlpm.eff*43560/_xlpm.lotArea)n)", "isArrayFormula": true, "arrayRef": "GZ3", "dependencies": [], "externalSheetRefs": [ "Data" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 209, "colLetter": "HA", "cell": "HA3", "header": "SFD BUILDER PROFORMA", "fieldId": "sfd_builder_proforma__ha", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 210, "colLetter": "HB", "cell": "HB3", "header": "Unit Count", "fieldId": "unit_count__hb", "dataType": "formula", "value": 407, "formula": "=BU3", "formulaTranslated": "={final_sfd_unit_count__bu}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BU3", "fieldId": "final_sfd_unit_count__bu" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 211, "colLetter": "HC", "cell": "HC3", "header": "TTM or TTM+Final (Engineering)?", "fieldId": "ttm_or_ttm_final_engineering__hc", "dataType": "text", "value": "TTM", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 212, "colLetter": "HD", "cell": "HD3", "header": "Due Diligence Consultants (Per Acre) - $3750", "fieldId": "due_diligence_consultants_per_acre_3750__hd", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 213, "colLetter": "HE", "cell": "HE3", "header": " Due Diligence Consultants (Per Acre) - Total DD Cost", "fieldId": "due_diligence_consultants_per_acre_total_dd_cost__he", "dataType": "formula", "value": 0, "formula": "=HD3*AP3", "formulaTranslated": "={due_diligence_consultants_per_acre_3750__hd}*{gross_acreage__ap}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HD3", "fieldId": "due_diligence_consultants_per_acre_3750__hd" }, { "cell": "AP3", "fieldId": "gross_acreage__ap" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 214, "colLetter": "HF", "cell": "HF3", "header": null, "fieldId": "col_hf", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 215, "colLetter": "HG", "cell": "HG3", "header": "DD: Civil Engineer", "fieldId": "dd_civil_engineer__hg", "dataType": "number", "value": 20000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 216, "colLetter": "HH", "cell": "HH3", "header": "DD: Survey", "fieldId": "dd_survey__hh", "dataType": "number", "value": 15000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 217, "colLetter": "HI", "cell": "HI3", "header": "DD: Soils Engineering", "fieldId": "dd_soils_engineering__hi", "dataType": "number", "value": 7500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 218, "colLetter": "HJ", "cell": "HJ3", "header": "DD: Bio/Cultural", "fieldId": "dd_bio_cultural__hj", "dataType": "number", "value": 3000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 219, "colLetter": "HK", "cell": "HK3", "header": "DD: Phase I / II", "fieldId": "dd_phase_i_ii__hk", "dataType": "number", "value": 3500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 220, "colLetter": "HL", "cell": "HL3", "header": "DD: Site Plan", "fieldId": "dd_site_plan__hl", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 221, "colLetter": "HM", "cell": "HM3", "header": "DD: Dry Utilities", "fieldId": "dd_dry_utilities__hm", "dataType": "number", "value": 1500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 222, "colLetter": "HN", "cell": "HN3", "header": "DD: Legal / Title", "fieldId": "dd_legal_title__hn", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 223, "colLetter": "HO", "cell": "HO3", "header": "DD: Budget Consultant", "fieldId": "dd_budget_consultant__ho", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 224, "colLetter": "HP", "cell": "HP3", "header": "DD: Project Management", "fieldId": "dd_project_management__hp", "dataType": "number", "value": 10000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 225, "colLetter": "HQ", "cell": "HQ3", "header": "Other", "fieldId": "other__hq", "dataType": "number", "value": 24500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 226, "colLetter": "HR", "cell": "HR3", "header": "Total", "fieldId": "total__hr", "dataType": "formula", "value": 100000, "formula": "=SUM(HG3:HQ3)", "formulaTranslated": "=SUM({dd_civil_engineer__hg}:{other__hq})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HG3", "fieldId": "dd_civil_engineer__hg" }, { "cell": "HQ3", "fieldId": "other__hq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 227, "colLetter": "HS", "cell": "HS3", "header": null, "fieldId": "col_hs", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 228, "colLetter": "HT", "cell": "HT3", "header": "Builder DD Cost Override", "fieldId": "builder_dd_cost_override__ht", "dataType": "formula", "value": 100000, "formula": "=HR3", "formulaTranslated": "={total__hr}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HR3", "fieldId": "total__hr" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 229, "colLetter": "HU", "cell": "HU3", "header": "Total Builder DD Cost", "fieldId": "total_builder_dd_cost__hu", "dataType": "formula", "value": 100000, "formula": "=HT3+HE3", "formulaTranslated": "={builder_dd_cost_override__ht}+{due_diligence_consultants_per_acre_total_dd_cost__he}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HT3", "fieldId": "builder_dd_cost_override__ht" }, { "cell": "HE3", "fieldId": "due_diligence_consultants_per_acre_total_dd_cost__he" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 230, "colLetter": "HV", "cell": "HV3", "header": null, "fieldId": "col_hv", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 231, "colLetter": "HW", "cell": "HW3", "header": "Consultants (Per Acre) - from TTM", "fieldId": "consultants_per_acre_from_ttm__hw", "dataType": "formula", "value": 20000, "formula": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,F3)), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "formulaTranslated": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,{gross_acreage__f})), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 232, "colLetter": "HX", "cell": "HX3", "header": "Consultants Total Cost (Per Acre) from TTM", "fieldId": "consultants_total_cost_per_acre_from_ttm__hx", "dataType": "formula", "value": 698600, "formula": "=HW3*F3", "formulaTranslated": "={consultants_per_acre_from_ttm__hw}*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HW3", "fieldId": "consultants_per_acre_from_ttm__hw" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 233, "colLetter": "HY", "cell": "HY3", "header": null, "fieldId": "col_hy", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.249977111117893", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.249977111117893", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 234, "colLetter": "HZ", "cell": "HZ3", "header": "Consultants (Per Acre) - from Final Eng.", "fieldId": "consultants_per_acre_from_final_eng__hz", "dataType": "formula", "value": 3000, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, F3)),n IF(_xlpm.a<5, 16000,n IF(_xlpm.a<10, 16000 - 2100*(_xlpm.a-5),n IF(_xlpm.a<=15, 5500,n IF(_xlpm.a<30, 5500 - (2500/15)*(_xlpm.a-15), 3000)n )n )n )n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, {gross_acreage__f})),n IF(_xlpm.a<5, 16000,n IF(_xlpm.a<10, 16000 - 2100*(_xlpm.a-5),n IF(_xlpm.a<=15, 5500,n IF(_xlpm.a<30, 5500 - (2500/15)*(_xlpm.a-15), 3000)n )n )n )n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 235, "colLetter": "IA", "cell": "IA3", "header": "Consultants Total Cost (Per Acre) from Final Eng", "fieldId": "consultants_total_cost_per_acre_from_final_eng__ia", "dataType": "formula", "value": 104790, "formula": "=HZ3*F3", "formulaTranslated": "={consultants_per_acre_from_final_eng__hz}*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HZ3", "fieldId": "consultants_per_acre_from_final_eng__hz" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 236, "colLetter": "IB", "cell": "IB3", "header": "Entitlement Cost", "fieldId": "entitlement_cost__ib", "dataType": "formula", "value": 698600, "formula": "=_xlfn.SWITCH(UPPER(SUBSTITUTE(HC3," ","")),n "TTM", HX3,n "TTM+FINAL", IA3+LZ3,n ""n)", "formulaTranslated": "=_xlfn.SWITCH(UPPER(SUBSTITUTE({ttm_or_ttm_final_engineering__hc}," ","")),n "TTM", {consultants_total_cost_per_acre_from_ttm__hx},n "TTM+FINAL", {consultants_total_cost_per_acre_from_final_eng__ia}+{city_fees_from_final_eng__lz},n ""n)", "isArrayFormula": true, "arrayRef": "IB3", "dependencies": [ { "cell": "HC3", "fieldId": "ttm_or_ttm_final_engineering__hc" }, { "cell": "HX3", "fieldId": "consultants_total_cost_per_acre_from_ttm__hx" }, { "cell": "IA3", "fieldId": "consultants_total_cost_per_acre_from_final_eng__ia" }, { "cell": "LZ3", "fieldId": "city_fees_from_final_eng__lz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 237, "colLetter": "IC", "cell": "IC3", "header": null, "fieldId": "col_ic", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 238, "colLetter": "ID", "cell": "ID3", "header": "Consultants (Per Unit) @ $13,000", "fieldId": "consultants_per_unit_13_000__id", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 239, "colLetter": "IE", "cell": "IE3", "header": "Consultants Per Unit Cost", "fieldId": "consultants_per_unit_cost__ie", "dataType": "formula", "value": 0, "formula": "=ID3*JF3", "formulaTranslated": "={consultants_per_unit_13_000__id}*{sfd_unit_count__jf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "ID3", "fieldId": "consultants_per_unit_13_000__id" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 240, "colLetter": "IF", "cell": "IF3", "header": null, "fieldId": "col_if", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 241, "colLetter": "IG", "cell": "IG3", "header": "CONSULTANT: Civil Engineer", "fieldId": "consultant_civil_engineer__ig", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 242, "colLetter": "IH", "cell": "IH3", "header": "CONSULTANT: Survey", "fieldId": "consultant_survey__ih", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 243, "colLetter": "II", "cell": "II3", "header": "CONSULTANT: Architect", "fieldId": "consultant_architect__ii", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 244, "colLetter": "IJ", "cell": "IJ3", "header": "CONSULTANT: Landscape Architect", "fieldId": "consultant_landscape_architect__ij", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 245, "colLetter": "IK", "cell": "IK3", "header": "CONSULTANT: Other", "fieldId": "consultant_other__ik", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 246, "colLetter": "IL", "cell": "IL3", "header": "Total Cost", "fieldId": "total_cost__il", "dataType": "formula", "value": 0, "formula": "=SUM(IG3:IK3)", "formulaTranslated": "=SUM({consultant_civil_engineer__ig}:{consultant_other__ik})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "IG3", "fieldId": "consultant_civil_engineer__ig" }, { "cell": "IK3", "fieldId": "consultant_other__ik" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 247, "colLetter": "IM", "cell": "IM3", "header": null, "fieldId": "col_im", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 248, "colLetter": "IN", "cell": "IN3", "header": "Consultant: Civil Engineer", "fieldId": "consultant_civil_engineer__in", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FFFF0000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 249, "colLetter": "IO", "cell": "IO3", "header": "Consultant: Survey", "fieldId": "consultant_survey__io", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FFFF0000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 250, "colLetter": "IP", "cell": "IP3", "header": "Consultant: Bio / Cultural", "fieldId": "consultant_bio_cultural__ip", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FFFF0000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 251, "colLetter": "IQ", "cell": "IQ3", "header": "Consultant: Architect ($7500)", "fieldId": "consultant_architect_7500__iq", "dataType": "formula", "value": 3052500, "formula": "=HB3*7500", "formulaTranslated": "={unit_count__hb}*7500", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 252, "colLetter": "IR", "cell": "IR3", "header": "Consultant: Landscape Architect ($3000)", "fieldId": "consultant_landscape_architect_3000__ir", "dataType": "formula", "value": 1221000, "formula": "=HB3*3000", "formulaTranslated": "={unit_count__hb}*3000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 253, "colLetter": "IS", "cell": "IS3", "header": "Consultant: Dry Utility Consultant (1000)", "fieldId": "consultant_dry_utility_consultant_1000__is", "dataType": "formula", "value": 407000, "formula": "=HB3*1000", "formulaTranslated": "={unit_count__hb}*1000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 254, "colLetter": "IT", "cell": "IT3", "header": "Consultant: Structural Engineer ($2000)", "fieldId": "consultant_structural_engineer_2000__it", "dataType": "formula", "value": 814000, "formula": "=HB3*2000", "formulaTranslated": "={unit_count__hb}*2000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 255, "colLetter": "IU", "cell": "IU3", "header": "Consultant: MEP ($450)", "fieldId": "consultant_mep_450__iu", "dataType": "formula", "value": 183150, "formula": "=HB3*450", "formulaTranslated": "={unit_count__hb}*450", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 256, "colLetter": "IV", "cell": "IV3", "header": "Consultant: Soils Engineer ($3500)", "fieldId": "consultant_soils_engineer_3500__iv", "dataType": "formula", "value": 1424500, "formula": "=HB3*3500", "formulaTranslated": "={unit_count__hb}*3500", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 257, "colLetter": "IW", "cell": "IW3", "header": "Consultant: Legal/DRE ($45)", "fieldId": "consultant_legal_dre_45__iw", "dataType": "formula", "value": 18315, "formula": "=HB3*45", "formulaTranslated": "={unit_count__hb}*45", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "HB3", "fieldId": "unit_count__hb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 258, "colLetter": "IX", "cell": "IX3", "header": "Consultant: Other", "fieldId": "consultant_other__ix", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 259, "colLetter": "IY", "cell": "IY3", "header": "Consultant: Project Manager", "fieldId": "consultant_project_manager__iy", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 260, "colLetter": "IZ", "cell": "IZ3", "header": "Total Builders Consultant Costs", "fieldId": "total_builders_consultant_costs__iz", "dataType": "formula", "value": 7120465, "formula": "=SUM(IN3:IY3)", "formulaTranslated": "=SUM({consultant_civil_engineer__in}:{consultant_project_manager__iy})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "IN3", "fieldId": "consultant_civil_engineer__in" }, { "cell": "IY3", "fieldId": "consultant_project_manager__iy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 261, "colLetter": "JA", "cell": "JA3", "header": null, "fieldId": "col_ja", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 262, "colLetter": "JB", "cell": "JB3", "header": "Total Builder's Consultants Costs", "fieldId": "total_builder_s_consultants_costs__jb", "dataType": "formula", "value": 7923855, "formula": "=(IE3*JF3)+IZ3+IA3+HX3+IL3", "formulaTranslated": "=({consultants_per_unit_cost__ie}*{sfd_unit_count__jf})+{total_builders_consultant_costs__iz}+{consultants_total_cost_per_acre_from_final_eng__ia}+{consultants_total_cost_per_acre_from_ttm__hx}+{total_cost__il}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "IE3", "fieldId": "consultants_per_unit_cost__ie" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "IZ3", "fieldId": "total_builders_consultant_costs__iz" }, { "cell": "IA3", "fieldId": "consultants_total_cost_per_acre_from_final_eng__ia" }, { "cell": "HX3", "fieldId": "consultants_total_cost_per_acre_from_ttm__hx" }, { "cell": "IL3", "fieldId": "total_cost__il" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 263, "colLetter": "JC", "cell": "JC3", "header": "Builders Consultants Cost Override", "fieldId": "builders_consultants_cost_override__jc", "dataType": "formula", "value": 698600, "formula": "=IL3+IB3", "formulaTranslated": "={total_cost__il}+{entitlement_cost__ib}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "IL3", "fieldId": "total_cost__il" }, { "cell": "IB3", "fieldId": "entitlement_cost__ib" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 264, "colLetter": "JD", "cell": "JD3", "header": "Total Builder DD & Consultants Cost", "fieldId": "total_builder_dd_consultants_cost__jd", "dataType": "formula", "value": 798600, "formula": "=JC3+HU3", "formulaTranslated": "={builders_consultants_cost_override__jc}+{total_builder_dd_cost__hu}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JC3", "fieldId": "builders_consultants_cost_override__jc" }, { "cell": "HU3", "fieldId": "total_builder_dd_cost__hu" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 265, "colLetter": "JE", "cell": "JE3", "header": null, "fieldId": "col_je", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 266, "colLetter": "JF", "cell": "JF3", "header": "SFD - Unit Count", "fieldId": "sfd_unit_count__jf", "dataType": "formula", "value": 407, "formula": "=BU3", "formulaTranslated": "={final_sfd_unit_count__bu}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "BU3", "fieldId": "final_sfd_unit_count__bu" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 267, "colLetter": "JG", "cell": "JG3", "header": "SFD - Product Types", "fieldId": "sfd_product_types__jg", "dataType": "number", "value": 3, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 268, "colLetter": "JH", "cell": "JH3", "header": "Plan 1", "fieldId": "plan_1__jh", "dataType": "number", "value": 1800, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 269, "colLetter": "JI", "cell": "JI3", "header": "ASP", "fieldId": "asp__ji", "dataType": "formula", "value": 639000, "formula": "=IF($JH3>0, IFERROR(INDEX(Prices!$A:$Z, MATCH($E3,Prices!$A:$A,0), MATCH($JH3,Prices!$1:$1,0)), ""), "")", "formulaTranslated": "=IF({plan_1__jh}>0, IFERROR(INDEX(Prices!$A:$Z, MATCH({city__e},Prices!$A:$A,0), MATCH({plan_1__jh},Prices!$1:$1,0)), ""), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "E3", "fieldId": "city__e" } ], "externalSheetRefs": [ "Prices" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 270, "colLetter": "JJ", "cell": "JJ3", "header": "Mix", "fieldId": "mix__jj", "dataType": "formula", "value": 135.66666666666666, "formula": "=IF(JH3>0,JF3/JG3,"0")", "formulaTranslated": "=IF({plan_1__jh}>0,{sfd_unit_count__jf}/{sfd_product_types__jg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "JG3", "fieldId": "sfd_product_types__jg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 271, "colLetter": "JK", "cell": "JK3", "header": "Plan 2", "fieldId": "plan_2__jk", "dataType": "number", "value": 2000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 272, "colLetter": "JL", "cell": "JL3", "header": "ASP", "fieldId": "asp__jl", "dataType": "formula", "value": 710000, "formula": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH($E3,Prices!$A:$A,0),n MATCH($JK3,Prices!$1:$1,0)n ),n"")", "formulaTranslated": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH({city__e},Prices!$A:$A,0),n MATCH({plan_2__jk},Prices!$1:$1,0)n ),n"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "JK3", "fieldId": "plan_2__jk" } ], "externalSheetRefs": [ "Prices" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 273, "colLetter": "JM", "cell": "JM3", "header": "Mix", "fieldId": "mix__jm", "dataType": "formula", "value": 135.66666666666666, "formula": "=IF(JK3>0,JF3/JG3,"0")", "formulaTranslated": "=IF({plan_2__jk}>0,{sfd_unit_count__jf}/{sfd_product_types__jg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JK3", "fieldId": "plan_2__jk" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "JG3", "fieldId": "sfd_product_types__jg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 274, "colLetter": "JN", "cell": "JN3", "header": "Plan 3", "fieldId": "plan_3__jn", "dataType": "number", "value": 2200, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 275, "colLetter": "JO", "cell": "JO3", "header": "ASP", "fieldId": "asp__jo", "dataType": "formula", "value": 781000, "formula": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH($E3,Prices!$A:$A,0),n MATCH($JN3,Prices!$1:$1,0)n ),n"")", "formulaTranslated": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH({city__e},Prices!$A:$A,0),n MATCH({plan_3__jn},Prices!$1:$1,0)n ),n"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "JN3", "fieldId": "plan_3__jn" } ], "externalSheetRefs": [ "Prices" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 276, "colLetter": "JP", "cell": "JP3", "header": "Mix", "fieldId": "mix__jp", "dataType": "formula", "value": 135.66666666666666, "formula": "=IF(JN3>0,$JF3/$JG3,"0")", "formulaTranslated": "=IF({plan_3__jn}>0,{sfd_unit_count__jf}/{sfd_product_types__jg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JN3", "fieldId": "plan_3__jn" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "JG3", "fieldId": "sfd_product_types__jg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 277, "colLetter": "JQ", "cell": "JQ3", "header": "Plan 4", "fieldId": "plan_4__jq", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 278, "colLetter": "JR", "cell": "JR3", "header": "ASP", "fieldId": "asp__jr", "dataType": "formula", "value": "0", "formula": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH($E3,Prices!$A:$A,0),n MATCH($JQ3,Prices!$1:$1,0)n ),n"0")", "formulaTranslated": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH({city__e},Prices!$A:$A,0),n MATCH({plan_4__jq},Prices!$1:$1,0)n ),n"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "JQ3", "fieldId": "plan_4__jq" } ], "externalSheetRefs": [ "Prices" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 279, "colLetter": "JS", "cell": "JS3", "header": "Mix", "fieldId": "mix__js", "dataType": "formula", "value": "0", "formula": "=IF(JQ3>0,$JF3/$JG3,"0")", "formulaTranslated": "=IF({plan_4__jq}>0,{sfd_unit_count__jf}/{sfd_product_types__jg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JQ3", "fieldId": "plan_4__jq" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "JG3", "fieldId": "sfd_product_types__jg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 280, "colLetter": "JT", "cell": "JT3", "header": "Plan 5", "fieldId": "plan_5__jt", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 281, "colLetter": "JU", "cell": "JU3", "header": "ASP", "fieldId": "asp__ju", "dataType": "formula", "value": "0", "formula": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH($E3,Prices!$A:$A,0),n MATCH($JT3,Prices!$1:$1,0)n ),n"0")", "formulaTranslated": "=IFERROR(n INDEX(Prices!$A:$Z,n MATCH({city__e},Prices!$A:$A,0),n MATCH({plan_5__jt},Prices!$1:$1,0)n ),n"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "JT3", "fieldId": "plan_5__jt" } ], "externalSheetRefs": [ "Prices" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 282, "colLetter": "JV", "cell": "JV3", "header": "Mix", "fieldId": "mix__jv", "dataType": "formula", "value": "0", "formula": "=IF(JT3>0,$JF3/$JG3,"0")", "formulaTranslated": "=IF({plan_5__jt}>0,{sfd_unit_count__jf}/{sfd_product_types__jg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JT3", "fieldId": "plan_5__jt" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "JG3", "fieldId": "sfd_product_types__jg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 283, "colLetter": "JW", "cell": "JW3", "header": "Total", "fieldId": "total__jw", "dataType": "formula", "value": 407, "formula": "=SUM(JJ3,JM3,JP3,JS3,JV3)", "formulaTranslated": "=SUM({mix__jj},{mix__jm},{mix__jp},{mix__js},{mix__jv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JJ3", "fieldId": "mix__jj" }, { "cell": "JM3", "fieldId": "mix__jm" }, { "cell": "JP3", "fieldId": "mix__jp" }, { "cell": "JS3", "fieldId": "mix__js" }, { "cell": "JV3", "fieldId": "mix__jv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 284, "colLetter": "JX", "cell": "JX3", "header": "Average Square Feet", "fieldId": "average_square_feet__jx", "dataType": "formula", "value": 2000, "formula": "=IFERROR(n (SUMIF(JT3,">0",JT3)+SUMIF(JQ3,">0",JQ3)+SUMIF(JN3,">0",JN3)+SUMIF(JK3,">0",JK3)+SUMIF(JH3,">0",JH3)) /n (COUNTIF(JT3,">0")+COUNTIF(JQ3,">0")+COUNTIF(JN3,">0")+COUNTIF(JK3,">0")+COUNTIF(JH3,">0")),0)", "formulaTranslated": "=IFERROR(n (SUMIF({plan_5__jt},">0",{plan_5__jt})+SUMIF({plan_4__jq},">0",{plan_4__jq})+SUMIF({plan_3__jn},">0",{plan_3__jn})+SUMIF({plan_2__jk},">0",{plan_2__jk})+SUMIF({plan_1__jh},">0",{plan_1__jh})) /n (COUNTIF({plan_5__jt},">0")+COUNTIF({plan_4__jq},">0")+COUNTIF({plan_3__jn},">0")+COUNTIF({plan_2__jk},">0")+COUNTIF({plan_1__jh},">0")),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JT3", "fieldId": "plan_5__jt" }, { "cell": "JQ3", "fieldId": "plan_4__jq" }, { "cell": "JN3", "fieldId": "plan_3__jn" }, { "cell": "JK3", "fieldId": "plan_2__jk" }, { "cell": "JH3", "fieldId": "plan_1__jh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 285, "colLetter": "JY", "cell": "JY3", "header": "SFD Square Ft Total", "fieldId": "sfd_square_ft_total__jy", "dataType": "formula", "value": 813999.9999999999, "formula": "=CHOOSE(n JG3,n JH3*JJ3,n (JH3*JJ3)+(JK3*JM3),n (JH3*JJ3)+(JK3*JM3)+(JN3*JP3),n (JH3*JJ3)+(JK3*JM3)+(JN3*JP3)+(JQ3*JS3),n (JH3*JJ3)+(JK3*JM3)+(JN3*JP3)+(JQ3*JS3)+(JT3*JV3)n)", "formulaTranslated": "=CHOOSE(n {sfd_product_types__jg},n {plan_1__jh}*{mix__jj},n ({plan_1__jh}*{mix__jj})+({plan_2__jk}*{mix__jm}),n ({plan_1__jh}*{mix__jj})+({plan_2__jk}*{mix__jm})+({plan_3__jn}*{mix__jp}),n ({plan_1__jh}*{mix__jj})+({plan_2__jk}*{mix__jm})+({plan_3__jn}*{mix__jp})+({plan_4__jq}*{mix__js}),n ({plan_1__jh}*{mix__jj})+({plan_2__jk}*{mix__jm})+({plan_3__jn}*{mix__jp})+({plan_4__jq}*{mix__js})+({plan_5__jt}*{mix__jv})n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JG3", "fieldId": "sfd_product_types__jg" }, { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "JJ3", "fieldId": "mix__jj" }, { "cell": "JK3", "fieldId": "plan_2__jk" }, { "cell": "JM3", "fieldId": "mix__jm" }, { "cell": "JN3", "fieldId": "plan_3__jn" }, { "cell": "JP3", "fieldId": "mix__jp" }, { "cell": "JQ3", "fieldId": "plan_4__jq" }, { "cell": "JS3", "fieldId": "mix__js" }, { "cell": "JT3", "fieldId": "plan_5__jt" }, { "cell": "JV3", "fieldId": "mix__jv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 286, "colLetter": "JZ", "cell": "JZ3", "header": "SFD ASP", "fieldId": "sfd_asp__jz", "dataType": "formula", "value": 710000, "formula": "=(JI3*JJ3 + JL3*JM3 + JO3*JP3 + JR3*JS3 + JU3*JV3) / SUM(JJ3,JM3,JP3,JS3,JV3)", "formulaTranslated": "=({asp__ji}*{mix__jj} + {asp__jl}*{mix__jm} + {asp__jo}*{mix__jp} + {asp__jr}*{mix__js} + {asp__ju}*{mix__jv}) / SUM({mix__jj},{mix__jm},{mix__jp},{mix__js},{mix__jv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JI3", "fieldId": "asp__ji" }, { "cell": "JJ3", "fieldId": "mix__jj" }, { "cell": "JL3", "fieldId": "asp__jl" }, { "cell": "JM3", "fieldId": "mix__jm" }, { "cell": "JO3", "fieldId": "asp__jo" }, { "cell": "JP3", "fieldId": "mix__jp" }, { "cell": "JR3", "fieldId": "asp__jr" }, { "cell": "JS3", "fieldId": "mix__js" }, { "cell": "JU3", "fieldId": "asp__ju" }, { "cell": "JV3", "fieldId": "mix__jv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 287, "colLetter": "KA", "cell": "KA3", "header": "SFD Base Revenue", "fieldId": "sfd_base_revenue__ka", "dataType": "formula", "value": 288970000, "formula": "=(JI3*JJ3)+(JL3*JM3)+(JO3*JP3)+(JR3*JS3)+(JU3*JV3)", "formulaTranslated": "=({asp__ji}*{mix__jj})+({asp__jl}*{mix__jm})+({asp__jo}*{mix__jp})+({asp__jr}*{mix__js})+({asp__ju}*{mix__jv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JI3", "fieldId": "asp__ji" }, { "cell": "JJ3", "fieldId": "mix__jj" }, { "cell": "JL3", "fieldId": "asp__jl" }, { "cell": "JM3", "fieldId": "mix__jm" }, { "cell": "JO3", "fieldId": "asp__jo" }, { "cell": "JP3", "fieldId": "mix__jp" }, { "cell": "JR3", "fieldId": "asp__jr" }, { "cell": "JS3", "fieldId": "mix__js" }, { "cell": "JU3", "fieldId": "asp__ju" }, { "cell": "JV3", "fieldId": "mix__jv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 288, "colLetter": "KB", "cell": "KB3", "header": "Revenue: Base, Incentives", "fieldId": "revenue_base_incentives__kb", "dataType": "number", "value": -0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 289, "colLetter": "KC", "cell": "KC3", "header": "Revenue: Lot Premiums", "fieldId": "revenue_lot_premiums__kc", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 290, "colLetter": "KD", "cell": "KD3", "header": "Revenue: Upgrades", "fieldId": "revenue_upgrades__kd", "dataType": "number", "value": 0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 291, "colLetter": "KE", "cell": "KE3", "header": "SFD - Gross Revenue", "fieldId": "sfd_gross_revenue__ke", "dataType": "formula", "value": 291859700, "formula": "=KA3+(KA3*(KB3+KC3+KD3))", "formulaTranslated": "={sfd_base_revenue__ka}+({sfd_base_revenue__ka}*({revenue_base_incentives__kb}+{revenue_lot_premiums__kc}+{revenue_upgrades__kd}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KA3", "fieldId": "sfd_base_revenue__ka" }, { "cell": "KB3", "fieldId": "revenue_base_incentives__kb" }, { "cell": "KC3", "fieldId": "revenue_lot_premiums__kc" }, { "cell": "KD3", "fieldId": "revenue_upgrades__kd" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 292, "colLetter": "KF", "cell": "KF3", "header": "SFD - Gross Revenue Override", "fieldId": "sfd_gross_revenue_override__kf", "dataType": "formula", "value": 291859700, "formula": "=KA3+(KA3*(KB3+KC3+KD3))", "formulaTranslated": "={sfd_base_revenue__ka}+({sfd_base_revenue__ka}*({revenue_base_incentives__kb}+{revenue_lot_premiums__kc}+{revenue_upgrades__kd}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KA3", "fieldId": "sfd_base_revenue__ka" }, { "cell": "KB3", "fieldId": "revenue_base_incentives__kb" }, { "cell": "KC3", "fieldId": "revenue_lot_premiums__kc" }, { "cell": "KD3", "fieldId": "revenue_upgrades__kd" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 293, "colLetter": "KG", "cell": "KG3", "header": "SFD - Gross Revenue Target (to get to 20% GP)", "fieldId": "sfd_gross_revenue_target_to_get_to_20_gp__kg", "dataType": "formula", "value": 234303164.14306247, "formula": "=NE3 / (1 - NM3)", "formulaTranslated": "={total_costs_excluding_land__ne} / (1 - {builder_gp_target__nm})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" }, { "cell": "NM3", "fieldId": "builder_gp_target__nm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 294, "colLetter": "KH", "cell": "KH3", "header": null, "fieldId": "col_kh", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 295, "colLetter": "KI", "cell": "KI3", "header": "SFD - Directs: Product Base (per SF)", "fieldId": "sfd_directs_product_base_per_sf__ki", "dataType": "number", "value": 100, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 296, "colLetter": "KJ", "cell": "KJ3", "header": "Directs: Upgrades", "fieldId": "directs_upgrades__kj", "dataType": "number", "value": 0.7, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 297, "colLetter": "KK", "cell": "KK3", "header": "SFD - Directs Total", "fieldId": "sfd_directs_total__kk", "dataType": "formula", "value": 81399999.99999999, "formula": "=KI3*JY3", "formulaTranslated": "={sfd_directs_product_base_per_sf__ki}*{sfd_square_ft_total__jy}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KI3", "fieldId": "sfd_directs_product_base_per_sf__ki" }, { "cell": "JY3", "fieldId": "sfd_square_ft_total__jy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 298, "colLetter": "KL", "cell": "KL3", "header": null, "fieldId": "col_kl", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 299, "colLetter": "KM", "cell": "KM3", "header": "LD Permits / Fees", "fieldId": "ld_permits_fees__km", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 300, "colLetter": "KN", "cell": "KN3", "header": "LD Complexity Profile", "fieldId": "ld_complexity_profile__kn", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 301, "colLetter": "KO", "cell": "KO3", "header": null, "fieldId": "col_ko", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 302, "colLetter": "KP", "cell": "KP3", "header": "Land Development On-Site (Per Acre) - $650,000", "fieldId": "land_development_on_site_per_acre_650_000__kp", "dataType": "formula", "value": 0, "formula": "=CHOOSE(KN3,0,10000,20000,30000,40000,50000,60000,70000,80000,90000,100000,125000,150000,175000,200000,250000,300000,350000,400000)", "formulaTranslated": "=CHOOSE({ld_complexity_profile__kn},0,10000,20000,30000,40000,50000,60000,70000,80000,90000,100000,125000,150000,175000,200000,250000,300000,350000,400000)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KN3", "fieldId": "ld_complexity_profile__kn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 303, "colLetter": "KQ", "cell": "KQ3", "header": "Land Development On-Site Total", "fieldId": "land_development_on_site_total__kq", "dataType": "formula", "value": 0, "formula": "=AP3*KP3", "formulaTranslated": "={gross_acreage__ap}*{land_development_on_site_per_acre_650_000__kp}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AP3", "fieldId": "gross_acreage__ap" }, { "cell": "KP3", "fieldId": "land_development_on_site_per_acre_650_000__kp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 304, "colLetter": "KR", "cell": "KR3", "header": null, "fieldId": "col_kr", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 305, "colLetter": "KS", "cell": "KS3", "header": "Land Development On-Site Per Unit", "fieldId": "land_development_on_site_per_unit__ks", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 306, "colLetter": "KT", "cell": "KT3", "header": "Land Development On-Site Per Unit Total Cost", "fieldId": "land_development_on_site_per_unit_total_cost__kt", "dataType": "formula", "value": 0, "formula": "=KS3*JF3", "formulaTranslated": "={land_development_on_site_per_unit__ks}*{sfd_unit_count__jf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KS3", "fieldId": "land_development_on_site_per_unit__ks" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 307, "colLetter": "KU", "cell": "KU3", "header": null, "fieldId": "col_ku", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 308, "colLetter": "KV", "cell": "KV3", "header": "Land Development On-Site Front Footage Qty", "fieldId": "land_development_on_site_front_footage_qty__kv", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 309, "colLetter": "KW", "cell": "KW3", "header": "Land Development On-Site Per Front Footage Cost", "fieldId": "land_development_on_site_per_front_footage_cost__kw", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 310, "colLetter": "KX", "cell": "KX3", "header": "Land Development On-Site Front Footage Total Cost", "fieldId": "land_development_on_site_front_footage_total_cost__kx", "dataType": "formula", "value": 0, "formula": "=KW3*KV3", "formulaTranslated": "={land_development_on_site_per_front_footage_cost__kw}*{land_development_on_site_front_footage_qty__kv}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KW3", "fieldId": "land_development_on_site_per_front_footage_cost__kw" }, { "cell": "KV3", "fieldId": "land_development_on_site_front_footage_qty__kv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 311, "colLetter": "KY", "cell": "KY3", "header": null, "fieldId": "col_ky", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 312, "colLetter": "KZ", "cell": "KZ3", "header": "LD: Site Prep, Grading, Earthwork", "fieldId": "ld_site_prep_grading_earthwork__kz", "dataType": "formula", "value": 4275432, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{200000,150000,120000,90000,75000})*(1+0.02)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{200000,150000,120000,90000,75000})*(1+0.02)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 313, "colLetter": "LA", "cell": "LA3", "header": "LD: Utilities: Sewer", "fieldId": "ld_utilities_sewer__la", "dataType": "formula", "value": 1439116, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{70000,55000,40000,35000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{70000,55000,40000,35000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 314, "colLetter": "LB", "cell": "LB3", "header": "LD: Utilities: Water", "fieldId": "ld_utilities_water__lb", "dataType": "formula", "value": 1439116, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{65000,50000,40000,35000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{65000,50000,40000,35000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 315, "colLetter": "LC", "cell": "LC3", "header": "LD: Storm Drain", "fieldId": "ld_storm_drain__lc", "dataType": "formula", "value": 1511071.8, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{80000,60000,42000,36000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{80000,60000,42000,36000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 316, "colLetter": "LD", "cell": "LD3", "header": "LD: Roads, Sidewalks", "fieldId": "ld_roads_sidewalks__ld", "dataType": "formula", "value": 4654422.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{200000,160000,130000,110000,95000})*(1+0.025)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{200000,160000,130000,110000,95000})*(1+0.025)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 317, "colLetter": "LE", "cell": "LE3", "header": "LD: Landscaping", "fieldId": "ld_landscaping__le", "dataType": "formula", "value": 1418157.9999999998, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{60000,50000,40000,32000,25000})*(1+0.015)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{60000,50000,40000,32000,25000})*(1+0.015)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 318, "colLetter": "LF", "cell": "LF3", "header": "LD: Off-site Tie Ins", "fieldId": "ld_off_site_tie_ins__lf", "dataType": "formula", "value": 726544, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{60000,40000,20000,15000,10000})*(1+0.04)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{60000,40000,20000,15000,10000})*(1+0.04)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 319, "colLetter": "LG", "cell": "LG3", "header": "LD: Utilities: Dry", "fieldId": "ld_utilities_dry__lg", "dataType": "formula", "value": 1959573, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{90000,70000,55000,45000,35000})*(1+0.02)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{90000,70000,55000,45000,35000})*(1+0.02)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 320, "colLetter": "LH", "cell": "LH3", "header": "LD: Basin", "fieldId": "ld_basin__lh", "dataType": "formula", "value": 899447.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{40000,30000,25000,20000,15000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{40000,30000,25000,20000,15000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 321, "colLetter": "LI", "cell": "LI3", "header": "LD: Park", "fieldId": "ld_park__li", "dataType": "formula", "value": 2698342.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{100000,90000,75000,65000,55000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{100000,90000,75000,65000,55000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 322, "colLetter": "LJ", "cell": "LJ3", "header": "LD: Other", "fieldId": "ld_other__lj", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 323, "colLetter": "LK", "cell": "LK3", "header": "Special Conditions: Rule 20, Septic/Well Abandonment, etc", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 324, "colLetter": "LL", "cell": "LL3", "header": "LD Manual Entry Total Costs", "fieldId": "ld_manual_entry_total_costs__ll", "dataType": "formula", "value": 21021223.3, "formula": "=SUM(KZ3:LK3)", "formulaTranslated": "=SUM({ld_site_prep_grading_earthwork__kz}:{special_conditions_rule_20_septic_well_abandonment_etc__lk})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KZ3", "fieldId": "ld_site_prep_grading_earthwork__kz" }, { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 325, "colLetter": "LM", "cell": "LM3", "header": null, "fieldId": "col_lm", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 326, "colLetter": "LN", "cell": "LN3", "header": "Land Development Override", "fieldId": "land_development_override__ln", "dataType": "formula", "value": 21021223.3, "formula": "=LL3+KX3+KT3+KQ3", "formulaTranslated": "={ld_manual_entry_total_costs__ll}+{land_development_on_site_front_footage_total_cost__kx}+{land_development_on_site_per_unit_total_cost__kt}+{land_development_on_site_total__kq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LL3", "fieldId": "ld_manual_entry_total_costs__ll" }, { "cell": "KX3", "fieldId": "land_development_on_site_front_footage_total_cost__kx" }, { "cell": "KT3", "fieldId": "land_development_on_site_per_unit_total_cost__kt" }, { "cell": "KQ3", "fieldId": "land_development_on_site_total__kq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 327, "colLetter": "LO", "cell": "LO3", "header": "Total LD Costs", "fieldId": "total_ld_costs__lo", "dataType": "formula", "value": 21021223.3, "formula": "=LN3", "formulaTranslated": "={land_development_override__ln}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LN3", "fieldId": "land_development_override__ln" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 328, "colLetter": "LP", "cell": "LP3", "header": "LD Contingency", "fieldId": "ld_contingency__lp", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 329, "colLetter": "LQ", "cell": "LQ3", "header": "Total LD Budget (with Contingency)", "fieldId": "total_ld_budget_with_contingency__lq", "dataType": "formula", "value": 23123345.630000003, "formula": "=(LO3*LP3)+LO3", "formulaTranslated": "=({total_ld_costs__lo}*{ld_contingency__lp})+{total_ld_costs__lo}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LO3", "fieldId": "total_ld_costs__lo" }, { "cell": "LP3", "fieldId": "ld_contingency__lp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 330, "colLetter": "LR", "cell": "LR3", "header": null, "fieldId": "col_lr", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 331, "colLetter": "LS", "cell": "LS3", "header": "Bond Percentage", "fieldId": "bond_percentage__ls", "dataType": "number", "value": 0.015, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 332, "colLetter": "LT", "cell": "LT3", "header": "Bond Premiums", "fieldId": "bond_premiums__lt", "dataType": "formula", "value": 346850.18445, "formula": "=LS3*LQ3", "formulaTranslated": "={bond_percentage__ls}*{total_ld_budget_with_contingency__lq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LS3", "fieldId": "bond_percentage__ls" }, { "cell": "LQ3", "fieldId": "total_ld_budget_with_contingency__lq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 333, "colLetter": "LU", "cell": "LU3", "header": null, "fieldId": "col_lu", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 334, "colLetter": "LV", "cell": "LV3", "header": "Park Development / Fees", "fieldId": "park_development_fees__lv", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 335, "colLetter": "LW", "cell": "LW3", "header": "Encroachment Permit Fees", "fieldId": "encroachment_permit_fees__lw", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 336, "colLetter": "LX", "cell": "LX3", "header": "Off-Site CFD Credits (if any)", "fieldId": "off_site_cfd_credits_if_any__lx", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 337, "colLetter": "LY", "cell": "LY3", "header": "City Fees - From TTM", "fieldId": "city_fees_from_ttm__ly", "dataType": "formula", "value": 113522.5, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, LW3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*F3", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, {encroachment_permit_fees__lw})),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LW3", "fieldId": "encroachment_permit_fees__lw" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 338, "colLetter": "LZ", "cell": "LZ3", "header": "City Fees - From Final Eng.", "fieldId": "city_fees_from_final_eng__lz", "dataType": "formula", "value": 113522.5, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, LW3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*F3", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, {encroachment_permit_fees__lw})),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LW3", "fieldId": "encroachment_permit_fees__lw" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 339, "colLetter": "MA", "cell": "MA3", "header": null, "fieldId": "col_ma", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 340, "colLetter": "MB", "cell": "MB3", "header": "Plan Check Fees (Per Unit)", "fieldId": "plan_check_fees_per_unit__mb", "dataType": "number", "value": 500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 341, "colLetter": "MC", "cell": "MC3", "header": "Permit Fees (Per Unit)", "fieldId": "permit_fees_per_unit__mc", "dataType": "number", "value": 3500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 342, "colLetter": "MD", "cell": "MD3", "header": "Impact Fees (Per Unit)", "fieldId": "impact_fees_per_unit__md", "dataType": "number", "value": 30000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 343, "colLetter": "ME", "cell": "ME3", "header": "School Fees", "fieldId": "school_fees__me", "dataType": "number", "value": 5.17, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 344, "colLetter": "MF", "cell": "MF3", "header": "School Fees Total (Per Unit)", "fieldId": "school_fees_total_per_unit__mf", "dataType": "formula", "value": 10339.999999999998, "formula": "=(ME3*JY3)/JF3", "formulaTranslated": "=({school_fees__me}*{sfd_square_ft_total__jy})/{sfd_unit_count__jf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "ME3", "fieldId": "school_fees__me" }, { "cell": "JY3", "fieldId": "sfd_square_ft_total__jy" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 345, "colLetter": "MG", "cell": "MG3", "header": "W/S Fees (Per Unit)", "fieldId": "w_s_fees_per_unit__mg", "dataType": "number", "value": 20000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 346, "colLetter": "MH", "cell": "MH3", "header": "Total Fees Per Unit", "fieldId": "total_fees_per_unit__mh", "dataType": "formula", "value": 64340, "formula": "=MB3+MC3+MD3+MF3+MG3", "formulaTranslated": "={plan_check_fees_per_unit__mb}+{permit_fees_per_unit__mc}+{impact_fees_per_unit__md}+{school_fees_total_per_unit__mf}+{w_s_fees_per_unit__mg}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MB3", "fieldId": "plan_check_fees_per_unit__mb" }, { "cell": "MC3", "fieldId": "permit_fees_per_unit__mc" }, { "cell": "MD3", "fieldId": "impact_fees_per_unit__md" }, { "cell": "MF3", "fieldId": "school_fees_total_per_unit__mf" }, { "cell": "MG3", "fieldId": "w_s_fees_per_unit__mg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 347, "colLetter": "MI", "cell": "MI3", "header": "Fees Total", "fieldId": "fees_total__mi", "dataType": "formula", "value": 26186380, "formula": "=MH3*JF3", "formulaTranslated": "={total_fees_per_unit__mh}*{sfd_unit_count__jf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MH3", "fieldId": "total_fees_per_unit__mh" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 348, "colLetter": "MJ", "cell": "MJ3", "header": null, "fieldId": "col_mj", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 349, "colLetter": "MK", "cell": "MK3", "header": "HOA subsidy per Unit", "fieldId": "hoa_subsidy_per_unit__mk", "dataType": "number", "value": 750, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 350, "colLetter": "ML", "cell": "ML3", "header": "Indirects", "fieldId": "indirects__ml", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 351, "colLetter": "MM", "cell": "MM3", "header": "Supervision", "fieldId": "supervision__mm", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 352, "colLetter": "MN", "cell": "MN3", "header": "WRAP", "fieldId": "wrap__mn", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 353, "colLetter": "MO", "cell": "MO3", "header": "Taxes", "fieldId": "taxes__mo", "dataType": "number", "value": 0.005, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 354, "colLetter": "MP", "cell": "MP3", "header": "Financing", "fieldId": "financing__mp", "dataType": "number", "value": 0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 355, "colLetter": "MQ", "cell": "MQ3", "header": "Closing Costs", "fieldId": "closing_costs__mq", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 356, "colLetter": "MR", "cell": "MR3", "header": "Commissions", "fieldId": "commissions__mr", "dataType": "number", "value": 0.0275, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 357, "colLetter": "MS", "cell": "MS3", "header": "Marketing & Models", "fieldId": "marketing_models__ms", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 358, "colLetter": "MT", "cell": "MT3", "header": "Service/Warranty", "fieldId": "service_warranty__mt", "dataType": "number", "value": 0.0075, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 359, "colLetter": "MU", "cell": "MU3", "header": "Other/Misc", "fieldId": "other_misc__mu", "dataType": "number", "value": 0.005, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 360, "colLetter": "MV", "cell": "MV3", "header": "G&A", "fieldId": "g_a__mv", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 361, "colLetter": "MW", "cell": "MW3", "header": "Sales & "Net" Total Costs", "fieldId": "sales_net_total_costs__mw", "dataType": "formula", "value": 0.08, "formula": "=SUM(MQ3:MV3)", "formulaTranslated": "=SUM({closing_costs__mq}:{g_a__mv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MQ3", "fieldId": "closing_costs__mq" }, { "cell": "MV3", "fieldId": "g_a__mv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 362, "colLetter": "MX", "cell": "MX3", "header": "Percentage Costs:", "fieldId": "percentage_costs__mx", "dataType": "formula", "value": 0.165, "formula": "=MW3+MP3+MO3+MN3+MM3+ML3", "formulaTranslated": "={sales_net_total_costs__mw}+{financing__mp}+{taxes__mo}+{wrap__mn}+{supervision__mm}+{indirects__ml}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MW3", "fieldId": "sales_net_total_costs__mw" }, { "cell": "MP3", "fieldId": "financing__mp" }, { "cell": "MO3", "fieldId": "taxes__mo" }, { "cell": "MN3", "fieldId": "wrap__mn" }, { "cell": "MM3", "fieldId": "supervision__mm" }, { "cell": "ML3", "fieldId": "indirects__ml" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 363, "colLetter": "MY", "cell": "MY3", "header": null, "fieldId": "col_my", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 364, "colLetter": "MZ", "cell": "MZ3", "header": "Flat Costs", "fieldId": "flat_costs__mz", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 365, "colLetter": "NA", "cell": "NA3", "header": "Percentage Based Costs:", "fieldId": "percentage_based_costs__na", "dataType": "formula", "value": 48156850.5, "formula": "=MX3*KF3", "formulaTranslated": "={percentage_costs__mx}*{sfd_gross_revenue_override__kf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MX3", "fieldId": "percentage_costs__mx" }, { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 366, "colLetter": "NB", "cell": "NB3", "header": "SFD - Per Unit Costs:", "fieldId": "sfd_per_unit_costs__nb", "dataType": "formula", "value": 26491630, "formula": "=MI3+(MK3*JF3)", "formulaTranslated": "={fees_total__mi}+({hoa_subsidy_per_unit__mk}*{sfd_unit_count__jf})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MI3", "fieldId": "fees_total__mi" }, { "cell": "MK3", "fieldId": "hoa_subsidy_per_unit__mk" }, { "cell": "JF3", "fieldId": "sfd_unit_count__jf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 367, "colLetter": "NC", "cell": "NC3", "header": "Per SF costs:", "fieldId": "per_sf_costs__nc", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 368, "colLetter": "ND", "cell": "ND3", "header": "Property Cost to Builder", "fieldId": "property_cost_to_builder__nd", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 369, "colLetter": "NE", "cell": "NE3", "header": "Total Costs Excluding Land", "fieldId": "total_costs_excluding_land__ne", "dataType": "formula", "value": 187442531.31445, "formula": "=NC3+NB3+NA3+KK3+LT3+LQ3+JB3", "formulaTranslated": "={per_sf_costs__nc}+{sfd_per_unit_costs__nb}+{percentage_based_costs__na}+{sfd_directs_total__kk}+{bond_premiums__lt}+{total_ld_budget_with_contingency__lq}+{total_builder_s_consultants_costs__jb}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NC3", "fieldId": "per_sf_costs__nc" }, { "cell": "NB3", "fieldId": "sfd_per_unit_costs__nb" }, { "cell": "NA3", "fieldId": "percentage_based_costs__na" }, { "cell": "KK3", "fieldId": "sfd_directs_total__kk" }, { "cell": "LT3", "fieldId": "bond_premiums__lt" }, { "cell": "LQ3", "fieldId": "total_ld_budget_with_contingency__lq" }, { "cell": "JB3", "fieldId": "total_builder_s_consultants_costs__jb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 370, "colLetter": "NF", "cell": "NF3", "header": "Total Costs Plus Land Cost", "fieldId": "total_costs_plus_land_cost__nf", "dataType": "formula", "value": 233487760, "formula": "=NE3+NN3", "formulaTranslated": "={total_costs_excluding_land__ne}+{market_value_post_entitlement_sale_to_builder_maximum__nn}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" }, { "cell": "NN3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 371, "colLetter": "NG", "cell": "NG3", "header": "Finished Lot Cost", "fieldId": "finished_lot_cost__ng", "dataType": "formula", "value": 236999.51920282556, "formula": "=IF(JF3>0, (NN3 + LQ3 + JD3 + NB3)/JF3, "")", "formulaTranslated": "=IF({sfd_unit_count__jf}>0, ({market_value_post_entitlement_sale_to_builder_maximum__nn} + {total_ld_budget_with_contingency__lq} + {total_builder_dd_consultants_cost__jd} + {sfd_per_unit_costs__nb})/{sfd_unit_count__jf}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "JF3", "fieldId": "sfd_unit_count__jf" }, { "cell": "NN3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn" }, { "cell": "LQ3", "fieldId": "total_ld_budget_with_contingency__lq" }, { "cell": "JD3", "fieldId": "total_builder_dd_consultants_cost__jd" }, { "cell": "NB3", "fieldId": "sfd_per_unit_costs__nb" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 372, "colLetter": "NH", "cell": "NH3", "header": "Costs relatie to Revenue to yield target GP (Ideally at 80%)", "fieldId": "costs_relatie_to_revenue_to_yield_target_gp_ideally_at_80__nh", "dataType": "formula", "value": 0.8, "formula": "=NF3/KF3", "formulaTranslated": "={total_costs_plus_land_cost__nf}/{sfd_gross_revenue_override__kf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NF3", "fieldId": "total_costs_plus_land_cost__nf" }, { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 373, "colLetter": "NI", "cell": "NI3", "header": "Markup Non-Land Costs to Realize Land Cost Max & 20% GP (Land Cost Max)", "fieldId": "markup_non_land_costs_to_realize_land_cost_max_20_gp_land_cost_max__ni", "dataType": "formula", "value": 46045228.685550004, "formula": "=KF3*(1 - NM3) - NE3", "formulaTranslated": "={sfd_gross_revenue_override__kf}*(1 - {builder_gp_target__nm}) - {total_costs_excluding_land__ne}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" }, { "cell": "NM3", "fieldId": "builder_gp_target__nm" }, { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 374, "colLetter": "NJ", "cell": "NJ3", "header": "Total Costs including land as equal to 80% of revenue", "fieldId": "total_costs_including_land_as_equal_to_80_of_revenue__nj", "dataType": "formula", "value": 233487760, "formula": "=KF3*0.8", "formulaTranslated": "={sfd_gross_revenue_override__kf}*0.8", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 375, "colLetter": "NK", "cell": "NK3", "header": "Gross Profit", "fieldId": "gross_profit__nk", "dataType": "formula", "value": 58371940, "formula": "=KF3-NF3", "formulaTranslated": "={sfd_gross_revenue_override__kf}-{total_costs_plus_land_cost__nf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" }, { "cell": "NF3", "fieldId": "total_costs_plus_land_cost__nf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 376, "colLetter": "NL", "cell": "NL3", "header": "Builder Gross Profit", "fieldId": "builder_gross_profit__nl", "dataType": "formula", "value": 0.2, "formula": "=IF(KF3>0,(KF3-NE3-NN3)/KF3,"")", "formulaTranslated": "=IF({sfd_gross_revenue_override__kf}>0,({sfd_gross_revenue_override__kf}-{total_costs_excluding_land__ne}-{market_value_post_entitlement_sale_to_builder_maximum__nn})/{sfd_gross_revenue_override__kf},"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" }, { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" }, { "cell": "NN3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 377, "colLetter": "NM", "cell": "NM3", "header": "Builder GP Target:", "fieldId": "builder_gp_target__nm", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 378, "colLetter": "NN", "cell": "NN3", "header": "Market Value Post Entitlement / Sale to Builder (Maximum)", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__nn", "dataType": "formula", "value": 46045228.685550004, "formula": "=MAX(0,KF3*(1-NM3)-NE3)", "formulaTranslated": "=MAX(0,{sfd_gross_revenue_override__kf}*(1-{builder_gp_target__nm})-{total_costs_excluding_land__ne})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "KF3", "fieldId": "sfd_gross_revenue_override__kf" }, { "cell": "NM3", "fieldId": "builder_gp_target__nm" }, { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 379, "colLetter": "NO", "cell": "NO3", "header": "Market Value Post Entitlement / Sale to Builder (Maximum) - Method 2", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum_method_2__no", "dataType": "formula", "value": 46045228.685550004, "formula": "=NJ3-NE3", "formulaTranslated": "={total_costs_including_land_as_equal_to_80_of_revenue__nj}-{total_costs_excluding_land__ne}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NJ3", "fieldId": "total_costs_including_land_as_equal_to_80_of_revenue__nj" }, { "cell": "NE3", "fieldId": "total_costs_excluding_land__ne" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 380, "colLetter": "NP", "cell": "NP3", "header": "MF SITE PARAMETERS", "fieldId": "mf_site_parameters__np", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 381, "colLetter": "NQ", "cell": "NQ3", "header": "Optimal Product Type: Plexs: 4,5,6,7,8,9", "fieldId": "optimal_product_type_plexs_4_5_6_7_8_9__nq", "dataType": "formula", "value": "4 Plex", "formula": "=_xlfn.LET(n _xlpm.A, PI3*43560,n _xlpm.U, TY3,n _xlpm.Ks, {4,5,6,7,8,9},n _xlpm.Types, {"4 Plex","5 Plex","6 Plex","7 Plex","8 Plex","9 Plex"},n _xlpm.Units, _xlfn.MAP(_xlpm.Ks, _xlfn.LAMBDA(_xlpm.k, _xlpm.k*ROUNDDOWN(_xlpm.A/(_xlpm.U*_xlpm.k),0))),n _xlfn.XLOOKUP(MAX(_xlpm.Units), _xlpm.Units, _xlpm.Types, "N/A", 0)n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.A, {mf_total_buildable_area__pi}*43560,n _xlpm.U, {average_footprint_per_unit__ty},n _xlpm.Ks, {4,5,6,7,8,9},n _xlpm.Types, {"4 Plex","5 Plex","6 Plex","7 Plex","8 Plex","9 Plex"},n _xlpm.Units, _xlfn.MAP(_xlpm.Ks, _xlfn.LAMBDA(_xlpm.k, _xlpm.k*ROUNDDOWN(_xlpm.A/(_xlpm.U*_xlpm.k),0))),n _xlfn.XLOOKUP(MAX(_xlpm.Units), _xlpm.Units, _xlpm.Types, "N/A", 0)n)", "isArrayFormula": true, "arrayRef": "NQ3", "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 382, "colLetter": "NR", "cell": "NR3", "header": "4 Plex Buildings", "fieldId": "4_plex_buildings__nr", "dataType": "formula", "value": 228, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*4),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*4),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 383, "colLetter": "NS", "cell": "NS3", "header": "4 Plex Building Units", "fieldId": "4_plex_building_units__ns", "dataType": "formula", "value": 912, "formula": "=IF(NR3="","",NR3*4)", "formulaTranslated": "=IF({4_plex_buildings__nr}="","",{4_plex_buildings__nr}*4)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NR3", "fieldId": "4_plex_buildings__nr" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 384, "colLetter": "NT", "cell": "NT3", "header": "5 Plex Buildings", "fieldId": "5_plex_buildings__nt", "dataType": "formula", "value": 182, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*5),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*5),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 385, "colLetter": "NU", "cell": "NU3", "header": "5 Plex Building Units", "fieldId": "5_plex_building_units__nu", "dataType": "formula", "value": 910, "formula": "=IF(NT3="","",NT3*5)", "formulaTranslated": "=IF({5_plex_buildings__nt}="","",{5_plex_buildings__nt}*5)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NT3", "fieldId": "5_plex_buildings__nt" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 386, "colLetter": "NV", "cell": "NV3", "header": "6 Plex Buildings", "fieldId": "6_plex_buildings__nv", "dataType": "formula", "value": 152, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*6),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*6),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 387, "colLetter": "NW", "cell": "NW3", "header": "6 Plex Building Units", "fieldId": "6_plex_building_units__nw", "dataType": "formula", "value": 912, "formula": "=IF(NV3="","",NV3*6)", "formulaTranslated": "=IF({6_plex_buildings__nv}="","",{6_plex_buildings__nv}*6)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NV3", "fieldId": "6_plex_buildings__nv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 388, "colLetter": "NX", "cell": "NX3", "header": "7 Plex Buildings", "fieldId": "7_plex_buildings__nx", "dataType": "formula", "value": 130, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*7),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*7),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 389, "colLetter": "NY", "cell": "NY3", "header": "7 Plex Building Units", "fieldId": "7_plex_building_units__ny", "dataType": "formula", "value": 910, "formula": "=IF(NX3="","",NX3*7)", "formulaTranslated": "=IF({7_plex_buildings__nx}="","",{7_plex_buildings__nx}*7)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NX3", "fieldId": "7_plex_buildings__nx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 390, "colLetter": "NZ", "cell": "NZ3", "header": "8 Plex Buildings", "fieldId": "8_plex_buildings__nz", "dataType": "formula", "value": 114, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*8),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*8),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 391, "colLetter": "OA", "cell": "OA3", "header": "8 Plex Building Units", "fieldId": "8_plex_building_units__oa", "dataType": "formula", "value": 912, "formula": "=IF(NZ3="","",NZ3*8)", "formulaTranslated": "=IF({8_plex_buildings__nz}="","",{8_plex_buildings__nz}*8)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "NZ3", "fieldId": "8_plex_buildings__nz" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 392, "colLetter": "OB", "cell": "OB3", "header": "9 Plex Buildings", "fieldId": "9_plex_buildings__ob", "dataType": "formula", "value": 101, "formula": "=IFERROR(ROUNDDOWN((PI3*43560)/(TY3*9),0),0)", "formulaTranslated": "=IFERROR(ROUNDDOWN(({mf_total_buildable_area__pi}*43560)/({average_footprint_per_unit__ty}*9),0),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PI3", "fieldId": "mf_total_buildable_area__pi" }, { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 393, "colLetter": "OC", "cell": "OC3", "header": "9 Plex Building Units", "fieldId": "9_plex_building_units__oc", "dataType": "formula", "value": 909, "formula": "=IF(OB3="","",OB3*9)", "formulaTranslated": "=IF({9_plex_buildings__ob}="","",{9_plex_buildings__ob}*9)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OB3", "fieldId": "9_plex_buildings__ob" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 394, "colLetter": "OD", "cell": "OD3", "header": "MF: Optimal Units per Bldg", "fieldId": "mf_optimal_units_per_bldg__od", "dataType": "formula", "value": 8, "formula": "=_xlfn.LET(_xlpm.UnitSF,JH3,_xlpm.Acres,AQ3,_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,"N/A",n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)))))", "formulaTranslated": "=_xlfn.LET(_xlpm.UnitSF,{plan_1__jh},_xlpm.Acres,{net_acreage_75__aq},_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,"N/A",n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)))))", "isArrayFormula": true, "arrayRef": "OD3", "dependencies": [ { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "AQ3", "fieldId": "net_acreage_75__aq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 395, "colLetter": "OE", "cell": "OE3", "header": "MF: Max # of Bldgs", "fieldId": "mf_max_of_bldgs__oe", "dataType": "formula", "value": 79, "formula": "=_xlfn.LET(_xlpm.UnitSF,JH3,_xlpm.Acres,AQ3,_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,0,n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n _xlpm.BestP,INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)),n QUOTIENT(_xlpm.MaxU,_xlpm.BestP))))", "formulaTranslated": "=_xlfn.LET(_xlpm.UnitSF,{plan_1__jh},_xlpm.Acres,{net_acreage_75__aq},_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,0,n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n _xlpm.BestP,INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)),n QUOTIENT(_xlpm.MaxU,_xlpm.BestP))))", "isArrayFormula": true, "arrayRef": "OE3", "dependencies": [ { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "AQ3", "fieldId": "net_acreage_75__aq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 396, "colLetter": "OF", "cell": "OF3", "header": "MF: Total Units", "fieldId": "mf_total_units__of", "dataType": "formula", "value": 632, "formula": "=_xlfn.LET(_xlpm.UnitSF,JH3,_xlpm.Acres,AQ3,_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,0,n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n _xlpm.BestP,INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)),n QUOTIENT(_xlpm.MaxU,_xlpm.BestP)*_xlpm.BestP)))", "formulaTranslated": "=_xlfn.LET(_xlpm.UnitSF,{plan_1__jh},_xlpm.Acres,{net_acreage_75__aq},_xlpm.SiteSF,_xlpm.Acres*43560,_xlpm.MaxU,INT(_xlpm.SiteSF/_xlpm.UnitSF),n IF(_xlpm.MaxU<4,0,n _xlfn.LET(_xlpm.Plex,_xlfn.SEQUENCE(6,,4),_xlpm.Rem,MOD(_xlpm.MaxU,_xlpm.Plex),_xlpm.Score,_xlpm.Rem*100-_xlpm.Plex,n _xlpm.BestP,INDEX(_xlpm.Plex,MATCH(MIN(_xlpm.Score),_xlpm.Score,0)),n QUOTIENT(_xlpm.MaxU,_xlpm.BestP)*_xlpm.BestP)))", "isArrayFormula": true, "arrayRef": "OF3", "dependencies": [ { "cell": "JH3", "fieldId": "plan_1__jh" }, { "cell": "AQ3", "fieldId": "net_acreage_75__aq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 397, "colLetter": "OG", "cell": "OG3", "header": "Topography (Flat %)", "fieldId": "topography_flat__og", "dataType": "formula", "value": 0, "formula": "=S3", "formulaTranslated": "={topography_flat__s}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "S3", "fieldId": "topography_flat__s" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 398, "colLetter": "OH", "cell": "OH3", "header": "MF - Setback - Front", "fieldId": "mf_setback_front__oh", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 399, "colLetter": "OI", "cell": "OI3", "header": "MF - Setback - Rear", "fieldId": "mf_setback_rear__oi", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 400, "colLetter": "OJ", "cell": "OJ3", "header": "MF - Setback - Side", "fieldId": "mf_setback_side__oj", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 401, "colLetter": "OK", "cell": "OK3", "header": "MF - Max Lot Coverage", "fieldId": "mf_max_lot_coverage__ok", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 402, "colLetter": "OL", "cell": "OL3", "header": "MF - Footprint Ratio", "fieldId": "mf_footprint_ratio__ol", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 403, "colLetter": "OM", "cell": "OM3", "header": "MF - Lot Width Ft", "fieldId": "mf_lot_width_ft__om", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 404, "colLetter": "ON", "cell": "ON3", "header": "MF - Buildable Width Ft", "fieldId": "mf_buildable_width_ft__on", "dataType": "formula", "value": 0, "formula": "=MAX(OM3 - (2*OJ3), 0)", "formulaTranslated": "=MAX({mf_lot_width_ft__om} - (2*{mf_setback_side__oj}), 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OM3", "fieldId": "mf_lot_width_ft__om" }, { "cell": "OJ3", "fieldId": "mf_setback_side__oj" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 405, "colLetter": "OO", "cell": "OO3", "header": "MF - Unit Livable SF", "fieldId": "mf_unit_livable_sf__oo", "dataType": "formula", "value": 0, "formula": "=ZI3", "formulaTranslated": "=ZI3", "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 406, "colLetter": "OP", "cell": "OP3", "header": "MF - Building Footprint SF", "fieldId": "mf_building_footprint_sf__op", "dataType": "formula", "value": 7333.333333333333, "formula": "=(TX3/2)*OD3", "formulaTranslated": "=({average_square_feet_per_unit__tx}/2)*{mf_optimal_units_per_bldg__od}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TX3", "fieldId": "average_square_feet_per_unit__tx" }, { "cell": "OD3", "fieldId": "mf_optimal_units_per_bldg__od" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 407, "colLetter": "OQ", "cell": "OQ3", "header": "Stories", "fieldId": "stories__oq", "dataType": "number", "value": 2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 408, "colLetter": "OR", "cell": "OR3", "header": "MF - Required Depth by Geometry FT", "fieldId": "mf_required_depth_by_geometry_ft__or", "dataType": "formula", "value": 0, "formula": "=IF(ON3>0, OH3 + OI3 + CEILING(OP3/ON3, 1), 0)", "formulaTranslated": "=IF({mf_buildable_width_ft__on}>0, {mf_setback_front__oh} + {mf_setback_rear__oi} + CEILING({mf_building_footprint_sf__op}/{mf_buildable_width_ft__on}, 1), 0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "ON3", "fieldId": "mf_buildable_width_ft__on" }, { "cell": "OH3", "fieldId": "mf_setback_front__oh" }, { "cell": "OI3", "fieldId": "mf_setback_rear__oi" }, { "cell": "OP3", "fieldId": "mf_building_footprint_sf__op" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 409, "colLetter": "OS", "cell": "OS3", "header": "MF - Area by Geometry SF", "fieldId": "mf_area_by_geometry_sf__os", "dataType": "formula", "value": 0, "formula": "=OM3 * OR3", "formulaTranslated": "={mf_lot_width_ft__om} * {mf_required_depth_by_geometry_ft__or}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OM3", "fieldId": "mf_lot_width_ft__om" }, { "cell": "OR3", "fieldId": "mf_required_depth_by_geometry_ft__or" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 410, "colLetter": "OT", "cell": "OT3", "header": "MF - Area by Coverage SF", "fieldId": "mf_area_by_coverage_sf__ot", "dataType": "formula", "value": null, "formula": "=IFERROR(OP3 / (IF(OK3>1, OK3/100, OK3)), "")", "formulaTranslated": "=IFERROR({mf_building_footprint_sf__op} / (IF({mf_max_lot_coverage__ok}>1, {mf_max_lot_coverage__ok}/100, {mf_max_lot_coverage__ok})), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OP3", "fieldId": "mf_building_footprint_sf__op" }, { "cell": "OK3", "fieldId": "mf_max_lot_coverage__ok" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 411, "colLetter": "OU", "cell": "OU3", "header": "MF - Required Lot Area SF", "fieldId": "mf_required_lot_area_sf__ou", "dataType": "formula", "value": 0, "formula": "=MAX(OS3, OT3)", "formulaTranslated": "=MAX({mf_area_by_geometry_sf__os}, {mf_area_by_coverage_sf__ot})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OS3", "fieldId": "mf_area_by_geometry_sf__os" }, { "cell": "OT3", "fieldId": "mf_area_by_coverage_sf__ot" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 412, "colLetter": "OV", "cell": "OV3", "header": "MF - Units Per Net Acre", "fieldId": "mf_units_per_net_acre__ov", "dataType": "formula", "value": null, "formula": "=IF(OU3>0, 43560 / OU3, "")", "formulaTranslated": "=IF({mf_required_lot_area_sf__ou}>0, 43560 / {mf_required_lot_area_sf__ou}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OU3", "fieldId": "mf_required_lot_area_sf__ou" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 413, "colLetter": "OW", "cell": "OW3", "header": "MF - Buildings", "fieldId": "mf_buildings__ow", "dataType": "formula", "value": 155, "formula": "=IFERROR(FLOOR((AQ3*43560)/OP3,1),0)", "formulaTranslated": "=IFERROR(FLOOR(({net_acreage_75__aq}*43560)/{mf_building_footprint_sf__op},1),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AQ3", "fieldId": "net_acreage_75__aq" }, { "cell": "OP3", "fieldId": "mf_building_footprint_sf__op" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 414, "colLetter": "OX", "cell": "OX3", "header": "MF - Theoretical units at site net acres", "fieldId": "mf_theoretical_units_at_site_net_acres__ox", "dataType": "formula", "value": 632, "formula": "=OF3", "formulaTranslated": "={mf_total_units__of}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 415, "colLetter": "OY", "cell": "OY3", "header": "MF - Site Efficiency Factor", "fieldId": "mf_site_efficiency_factor__oy", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 416, "colLetter": "OZ", "cell": "OZ3", "header": "MF Efficiency Factor", "fieldId": "mf_efficiency_factor__oz", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 417, "colLetter": "PA", "cell": "PA3", "header": "MF - Density per Acre", "fieldId": "mf_density_per_acre__pa", "dataType": "formula", "value": 18.093329516175206, "formula": "=OF3/F3", "formulaTranslated": "={mf_total_units__of}/{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 418, "colLetter": "PB", "cell": "PB3", "header": "SFD - Lot override (Reductions to add Basin/Park)", "fieldId": "sfd_lot_override_reductions_to_add_basin_park__pb", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 419, "colLetter": "PC", "cell": "PC3", "header": "SFD - Maximum lots on site after efficiency.", "fieldId": "sfd_maximum_lots_on_site_after_efficiency__pc", "dataType": "formula", "value": 632, "formula": "=FLOOR(OX3 * IF(OY3="",1,OY3), 1)", "formulaTranslated": "=FLOOR({mf_theoretical_units_at_site_net_acres__ox} * IF({mf_site_efficiency_factor__oy}="",1,{mf_site_efficiency_factor__oy}), 1)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OX3", "fieldId": "mf_theoretical_units_at_site_net_acres__ox" }, { "cell": "OY3", "fieldId": "mf_site_efficiency_factor__oy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 420, "colLetter": "PD", "cell": "PD3", "header": "Roads/Parking/Drives", "fieldId": "roads_parking_drives__pd", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 421, "colLetter": "PE", "cell": "PE3", "header": "Open Space/Park/Amenities", "fieldId": "open_space_park_amenities__pe", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 422, "colLetter": "PF", "cell": "PF3", "header": "Basin/Stormwater/Detention", "fieldId": "basin_stormwater_detention__pf", "dataType": "number", "value": 0.05, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 423, "colLetter": "PG", "cell": "PG3", "header": "Setbacks/Easements/Unbuildable", "fieldId": "setbacks_easements_unbuildable__pg", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 424, "colLetter": "PH", "cell": "PH3", "header": "Buildable", "fieldId": "buildable__ph", "dataType": "formula", "value": 0.5499999999999999, "formula": "=1-(PD3+PE3+PF3+PG3)", "formulaTranslated": "=1-({roads_parking_drives__pd}+{open_space_park_amenities__pe}+{basin_stormwater_detention__pf}+{setbacks_easements_unbuildable__pg})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PD3", "fieldId": "roads_parking_drives__pd" }, { "cell": "PE3", "fieldId": "open_space_park_amenities__pe" }, { "cell": "PF3", "fieldId": "basin_stormwater_detention__pf" }, { "cell": "PG3", "fieldId": "setbacks_easements_unbuildable__pg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 425, "colLetter": "PI", "cell": "PI3", "header": "MF - Total Buildable Area", "fieldId": "mf_total_buildable_area__pi", "dataType": "formula", "value": 19.211499999999997, "formula": "=PH3*F3", "formulaTranslated": "={buildable__ph}*{gross_acreage__f}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PH3", "fieldId": "buildable__ph" }, { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 426, "colLetter": "PJ", "cell": "PJ3", "header": "Unit Count (Method 2)", "fieldId": "unit_count_method_2__pj", "dataType": "formula", "value": 85, "formula": "=IFERROR(FLOOR((AQ3*43560*PH3)/OP3,1),0)", "formulaTranslated": "=IFERROR(FLOOR(({net_acreage_75__aq}*43560*{buildable__ph})/{mf_building_footprint_sf__op},1),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "AQ3", "fieldId": "net_acreage_75__aq" }, { "cell": "PH3", "fieldId": "buildable__ph" }, { "cell": "OP3", "fieldId": "mf_building_footprint_sf__op" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 427, "colLetter": "PK", "cell": "PK3", "header": "INVESTMENT CRITERIA", "fieldId": "investment_criteria__pk", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 428, "colLetter": "PL", "cell": "PL3", "header": "Property Deposit Price", "fieldId": "property_deposit_price__pl", "dataType": "number", "value": 50000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 429, "colLetter": "PM", "cell": "PM3", "header": "Property Asking Price", "fieldId": "property_asking_price__pm", "dataType": "formula", "value": 490000, "formula": "=G3", "formulaTranslated": "={asking_price__g}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "G3", "fieldId": "asking_price__g" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 430, "colLetter": "PN", "cell": "PN3", "header": "Property Acquisition Price - Maximum", "fieldId": "property_acquisition_price_maximum__pn", "dataType": "formula", "value": 70356548.93033336, "formula": "=PS3/QC3", "formulaTranslated": "={property_sale_price_to_builder_proforma_revenue__ps}/{investor_return_multiple_target__qc}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PS3", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps" }, { "cell": "QC3", "fieldId": "investor_return_multiple_target__qc" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 431, "colLetter": "PO", "cell": "PO3", "header": "Property Offer Price", "fieldId": "property_offer_price__po", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 432, "colLetter": "PP", "cell": "PP3", "header": "Equity Financing (Investor) - Needed", "fieldId": "equity_financing_investor_needed__pp", "dataType": "formula", "value": 70891383.93033336, "formula": "=DM3+PN3", "formulaTranslated": "={total_dd_entitlement_cost__dm}+{property_acquisition_price_maximum__pn}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" }, { "cell": "PN3", "fieldId": "property_acquisition_price_maximum__pn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 433, "colLetter": "PQ", "cell": "PQ3", "header": "Equity Financing (Investor) - Funded", "fieldId": "equity_financing_investor_funded__pq", "dataType": "formula", "value": 70891383.93033336, "formula": "=PP3", "formulaTranslated": "={equity_financing_investor_needed__pp}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PP3", "fieldId": "equity_financing_investor_needed__pp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 434, "colLetter": "PR", "cell": "PR3", "header": "Property Sale Price Actual", "fieldId": "property_sale_price_actual__pr", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 435, "colLetter": "PS", "cell": "PS3", "header": "Property Sale Price to Builder Proforma (Revenue)", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps", "dataType": "formula", "value": 175891372.3258334, "formula": "=XQ3", "formulaTranslated": "={market_value_post_entitlement_sale_to_builder_maximum__xq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XQ3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__xq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 436, "colLetter": "PT", "cell": "PT3", "header": "Investor Distribution / Return", "fieldId": "investor_distribution_return__pt", "dataType": "formula", "value": 70891383.93033336, "formula": "=PQ3", "formulaTranslated": "={equity_financing_investor_funded__pq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PQ3", "fieldId": "equity_financing_investor_funded__pq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 437, "colLetter": "PU", "cell": "PU3", "header": "Gross Profit (After Investor Distribution)", "fieldId": "gross_profit_after_investor_distribution__pu", "dataType": "formula", "value": 104999988.39550005, "formula": "=PS3-PN3-DM3", "formulaTranslated": "={property_sale_price_to_builder_proforma_revenue__ps}-{property_acquisition_price_maximum__pn}-{total_dd_entitlement_cost__dm}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PS3", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps" }, { "cell": "PN3", "fieldId": "property_acquisition_price_maximum__pn" }, { "cell": "DM3", "fieldId": "total_dd_entitlement_cost__dm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 438, "colLetter": "PV", "cell": "PV3", "header": "Gross Profit Margin", "fieldId": "gross_profit_margin__pv", "dataType": "formula", "value": 0.5969592880371117, "formula": "=PU3/PS3", "formulaTranslated": "={gross_profit_after_investor_distribution__pu}/{property_sale_price_to_builder_proforma_revenue__ps}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PU3", "fieldId": "gross_profit_after_investor_distribution__pu" }, { "cell": "PS3", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 439, "colLetter": "PW", "cell": "PW3", "header": "Profit Margin Target", "fieldId": "profit_margin_target__pw", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 440, "colLetter": "PX", "cell": "PX3", "header": "Investor Profit %", "fieldId": "investor_profit__px", "dataType": "number", "value": 0.85, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 441, "colLetter": "PY", "cell": "PY3", "header": "Investor Net Profit", "fieldId": "investor_net_profit__py", "dataType": "formula", "value": 89249990.13617504, "formula": "=PU3*PX3", "formulaTranslated": "={gross_profit_after_investor_distribution__pu}*{investor_profit__px}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PU3", "fieldId": "gross_profit_after_investor_distribution__pu" }, { "cell": "PX3", "fieldId": "investor_profit__px" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 442, "colLetter": "PZ", "cell": "PZ3", "header": "Investor Total Return", "fieldId": "investor_total_return__pz", "dataType": "formula", "value": 160141374.0665084, "formula": "=PY3+PT3", "formulaTranslated": "={investor_net_profit__py}+{investor_distribution_return__pt}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PY3", "fieldId": "investor_net_profit__py" }, { "cell": "PT3", "fieldId": "investor_distribution_return__pt" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 443, "colLetter": "QA", "cell": "QA3", "header": "Investor Total Return Percentage", "fieldId": "investor_total_return_percentage__qa", "dataType": "formula", "value": 1.9104561067944332, "formula": "=1+(PZ3/PS3)", "formulaTranslated": "=1+({investor_total_return__pz}/{property_sale_price_to_builder_proforma_revenue__ps})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PZ3", "fieldId": "investor_total_return__pz" }, { "cell": "PS3", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 444, "colLetter": "QB", "cell": "QB3", "header": "Investor Return Multiple (2x-3x)", "fieldId": "investor_return_multiple_2x_3x__qb", "dataType": "formula", "value": 2.2589680887579107, "formula": "=PZ3/PQ3", "formulaTranslated": "={investor_total_return__pz}/{equity_financing_investor_funded__pq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PZ3", "fieldId": "investor_total_return__pz" }, { "cell": "PQ3", "fieldId": "equity_financing_investor_funded__pq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 445, "colLetter": "QC", "cell": "QC3", "header": "Investor Return Multiple Target", "fieldId": "investor_return_multiple_target__qc", "dataType": "number", "value": 2.5, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 446, "colLetter": "QD", "cell": "QD3", "header": "Entitler Profit %", "fieldId": "entitler_profit__qd", "dataType": "number", "value": 0.15, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 447, "colLetter": "QE", "cell": "QE3", "header": "Entitler Profit", "fieldId": "entitler_profit__qe", "dataType": "formula", "value": 15749998.259325007, "formula": "=PU3*QD3", "formulaTranslated": "={gross_profit_after_investor_distribution__pu}*{entitler_profit__qd}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PU3", "fieldId": "gross_profit_after_investor_distribution__pu" }, { "cell": "QD3", "fieldId": "entitler_profit__qd" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 448, "colLetter": "QF", "cell": "QF3", "header": "Annualized IRR", "fieldId": "annualized_irr__qf", "dataType": "formula", "value": 1.4811389279504827, "formula": "=((PS3/PP3)^(1/DQ3))-1", "formulaTranslated": "=(({property_sale_price_to_builder_proforma_revenue__ps}/{equity_financing_investor_needed__pp})^(1/{dd_entitlement_timeframe_years__dq}))-1", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PS3", "fieldId": "property_sale_price_to_builder_proforma_revenue__ps" }, { "cell": "PP3", "fieldId": "equity_financing_investor_needed__pp" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 449, "colLetter": "QG", "cell": "QG3", "header": "Target IRR", "fieldId": "target_irr__qg", "dataType": "number", "value": 0.25, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 450, "colLetter": "QH", "cell": "QH3", "header": "MOIC (Multiple)", "fieldId": "moic_multiple__qh", "dataType": "formula", "value": 0, "formula": "=IFERROR(PR3/PL3,"")", "formulaTranslated": "=IFERROR({property_sale_price_actual__pr}/{property_deposit_price__pl},"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PR3", "fieldId": "property_sale_price_actual__pr" }, { "cell": "PL3", "fieldId": "property_deposit_price__pl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 451, "colLetter": "QI", "cell": "QI3", "header": "IRR Annualized", "fieldId": "irr_annualized__qi", "dataType": "formula", "value": null, "formula": "=IFERROR((PR3/PO3)^(1/PG3)-1,"")", "formulaTranslated": "=IFERROR(({property_sale_price_actual__pr}/{property_offer_price__po})^(1/{setbacks_easements_unbuildable__pg})-1,"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PR3", "fieldId": "property_sale_price_actual__pr" }, { "cell": "PO3", "fieldId": "property_offer_price__po" }, { "cell": "PG3", "fieldId": "setbacks_easements_unbuildable__pg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 452, "colLetter": "QJ", "cell": "QJ3", "header": "Start Date", "fieldId": "start_date__qj", "dataType": "date", "value": "2025-01-01T00:00:00", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "mm-dd-yy", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 453, "colLetter": "QK", "cell": "QK3", "header": "XIRR", "fieldId": "xirr__qk", "dataType": "formula", "value": null, "formula": "=IFERROR(XIRR(_xlfn.VSTACK(-PL3, PR3), _xlfn.VSTACK(QJ3, EDATE(QJ3, 12*PG3))), "")", "formulaTranslated": "=IFERROR(XIRR(_xlfn.VSTACK(-{property_deposit_price__pl}, {property_sale_price_actual__pr}), _xlfn.VSTACK({start_date__qj}, EDATE({start_date__qj}, 12*{setbacks_easements_unbuildable__pg}))), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PL3", "fieldId": "property_deposit_price__pl" }, { "cell": "PR3", "fieldId": "property_sale_price_actual__pr" }, { "cell": "QJ3", "fieldId": "start_date__qj" }, { "cell": "PG3", "fieldId": "setbacks_easements_unbuildable__pg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 454, "colLetter": "QL", "cell": "QL3", "header": "Discount Rate", "fieldId": "discount_rate__ql", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 455, "colLetter": "QM", "cell": "QM3", "header": "Buyer Discount at TTM", "fieldId": "buyer_discount_at_ttm__qm", "dataType": "number", "value": 0.12, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 456, "colLetter": "QN", "cell": "QN3", "header": "Buyer Discount at FE", "fieldId": "buyer_discount_at_fe__qn", "dataType": "number", "value": 0.06, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 457, "colLetter": "QO", "cell": "QO3", "header": "Probability Close at TTM", "fieldId": "probability_close_at_ttm__qo", "dataType": "number", "value": 0.85, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 458, "colLetter": "QP", "cell": "QP3", "header": "Probability Close at FE", "fieldId": "probability_close_at_fe__qp", "dataType": "number", "value": 0.95, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 459, "colLetter": "QQ", "cell": "QQ3", "header": "PV at Final Engineering", "fieldId": "pv_at_final_engineering__qq", "dataType": "formula", "value": 0, "formula": "=MAX(0, (SB3 + WA3) - RY3)", "formulaTranslated": "=MAX(0, ({consultants_total_cost__sb} + {col_wa}) - {consultants_total_cost__ry})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SB3", "fieldId": "consultants_total_cost__sb" }, { "cell": "WA3", "fieldId": "col_wa" }, { "cell": "RY3", "fieldId": "consultants_total_cost__ry" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 460, "colLetter": "QR", "cell": "QR3", "header": "Carry on FE Spend", "fieldId": "carry_on_fe_spend__qr", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 461, "colLetter": "QS", "cell": "QS3", "header": "Present Value Factor to Close", "fieldId": "present_value_factor_to_close__qs", "dataType": "formula", "value": 6.119326200336281e-73, "formula": "=1/(1+QL3)^NS3", "formulaTranslated": "=1/(1+{discount_rate__ql})^{4_plex_building_units__ns}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "QL3", "fieldId": "discount_rate__ql" }, { "cell": "NS3", "fieldId": "4_plex_building_units__ns" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 462, "colLetter": "QT", "cell": "QT3", "header": "Stage Specific Buyer Discount", "fieldId": "stage_specific_buyer_discount__qt", "dataType": "formula", "value": 0.12, "formula": "=IF(MT3="TTM",QM3, IF(MT3="FE",QN3, QM3))", "formulaTranslated": "=IF({service_warranty__mt}="TTM",{buyer_discount_at_ttm__qm}, IF({service_warranty__mt}="FE",{buyer_discount_at_fe__qn}, {buyer_discount_at_ttm__qm}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MT3", "fieldId": "service_warranty__mt" }, { "cell": "QM3", "fieldId": "buyer_discount_at_ttm__qm" }, { "cell": "QN3", "fieldId": "buyer_discount_at_fe__qn" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 463, "colLetter": "QU", "cell": "QU3", "header": "Stage Specific Close Probability", "fieldId": "stage_specific_close_probability__qu", "dataType": "formula", "value": 0.85, "formula": "=IF(MT3="TTM",QO3, IF(MT3="FE",QP3, QO3))", "formulaTranslated": "=IF({service_warranty__mt}="TTM",{probability_close_at_ttm__qo}, IF({service_warranty__mt}="FE",{probability_close_at_fe__qp}, {probability_close_at_ttm__qo}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MT3", "fieldId": "service_warranty__mt" }, { "cell": "QO3", "fieldId": "probability_close_at_ttm__qo" }, { "cell": "QP3", "fieldId": "probability_close_at_fe__qp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 464, "colLetter": "QV", "cell": "QV3", "header": "Stage Adjusted PV of Proceeds Today when TTM selected", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_ttm_selected__qv", "dataType": "formula", "value": 3.6618047982812305e-72, "formula": "= OD3 * (1 - QM3) * QO3 * QS3", "formulaTranslated": "= {mf_optimal_units_per_bldg__od} * (1 - {buyer_discount_at_ttm__qm}) * {probability_close_at_ttm__qo} * {present_value_factor_to_close__qs}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OD3", "fieldId": "mf_optimal_units_per_bldg__od" }, { "cell": "QM3", "fieldId": "buyer_discount_at_ttm__qm" }, { "cell": "QO3", "fieldId": "probability_close_at_ttm__qo" }, { "cell": "QS3", "fieldId": "present_value_factor_to_close__qs" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 465, "colLetter": "QW", "cell": "QW3", "header": "Stage Adjusted PV of Proceeds Today when FE selected", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__qw", "dataType": "formula", "value": 4.371646637520239e-72, "formula": "= OD3 * (1 - QN3) * QP3 * QS3 - QQ3 * (1 + QR3)^$DQ3", "formulaTranslated": "= {mf_optimal_units_per_bldg__od} * (1 - {buyer_discount_at_fe__qn}) * {probability_close_at_fe__qp} * {present_value_factor_to_close__qs} - {pv_at_final_engineering__qq} * (1 + {carry_on_fe_spend__qr})^{dd_entitlement_timeframe_years__dq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OD3", "fieldId": "mf_optimal_units_per_bldg__od" }, { "cell": "QN3", "fieldId": "buyer_discount_at_fe__qn" }, { "cell": "QP3", "fieldId": "probability_close_at_fe__qp" }, { "cell": "QS3", "fieldId": "present_value_factor_to_close__qs" }, { "cell": "QQ3", "fieldId": "pv_at_final_engineering__qq" }, { "cell": "QR3", "fieldId": "carry_on_fe_spend__qr" }, { "cell": "DQ3", "fieldId": "dd_entitlement_timeframe_years__dq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 466, "colLetter": "QX", "cell": "QX3", "header": "Incremental value from Final Engineering vs TTM", "fieldId": "incremental_value_from_final_engineering_vs_ttm__qx", "dataType": "formula", "value": 7.098418392390086e-73, "formula": "= QW3 - QV3", "formulaTranslated": "= {stage_adjusted_pv_of_proceeds_today_when_fe_selected__qw} - {stage_adjusted_pv_of_proceeds_today_when_ttm_selected__qv}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "QW3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__qw" }, { "cell": "QV3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_ttm_selected__qv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 467, "colLetter": "QY", "cell": "QY3", "header": "ROI on incremental FE capital", "fieldId": "roi_on_incremental_fe_capital__qy", "dataType": "formula", "value": null, "formula": "= IF(QQ3<=0, "", QX3 / QQ3)", "formulaTranslated": "= IF({pv_at_final_engineering__qq}<=0, "", {incremental_value_from_final_engineering_vs_ttm__qx} / {pv_at_final_engineering__qq})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "QQ3", "fieldId": "pv_at_final_engineering__qq" }, { "cell": "QX3", "fieldId": "incremental_value_from_final_engineering_vs_ttm__qx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 468, "colLetter": "QZ", "cell": "QZ3", "header": "Go/No Go for Final Engineering", "fieldId": "go_no_go_for_final_engineering__qz", "dataType": "formula", "value": "GO – Spend to Final Eng", "formula": "=IF(n OR(QW3="",QX3="",""&QQ3<=0),n "",n IF(QY3 >= Inputs!$B$20,n "GO – Spend to Final Eng",n "NO‑GO – Stop at TTM"n )n )", "formulaTranslated": "=IF(n OR({stage_adjusted_pv_of_proceeds_today_when_fe_selected__qw}="",{incremental_value_from_final_engineering_vs_ttm__qx}="",""&{pv_at_final_engineering__qq}<=0),n "",n IF({roi_on_incremental_fe_capital__qy} >= Inputs!$B$20,n "GO – Spend to Final Eng",n "NO‑GO – Stop at TTM"n )n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "QW3", "fieldId": "stage_adjusted_pv_of_proceeds_today_when_fe_selected__qw" }, { "cell": "QX3", "fieldId": "incremental_value_from_final_engineering_vs_ttm__qx" }, { "cell": "QQ3", "fieldId": "pv_at_final_engineering__qq" }, { "cell": "QY3", "fieldId": "roi_on_incremental_fe_capital__qy" } ], "externalSheetRefs": [ "Inputs" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 469, "colLetter": "RA", "cell": "RA3", "header": "Spread to Ask", "fieldId": "spread_to_ask__ra", "dataType": "formula", "value": 70306548.93033336, "formula": "=PN3 - PL3", "formulaTranslated": "={property_acquisition_price_maximum__pn} - {property_deposit_price__pl}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "PN3", "fieldId": "property_acquisition_price_maximum__pn" }, { "cell": "PL3", "fieldId": "property_deposit_price__pl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFC000", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 470, "colLetter": "RB", "cell": "RB3", "header": null, "fieldId": "col_rb", "dataType": "formula", "value": "#VALUE!", "formula": "=_xlfn.LET(n _xlpm.w, INDEX($A:$A, ROW()),n _xlpm.front, Data!$B$3, _xlpm.rear, Data!$B$4, _xlpm.side, Data!$B$5, _xlpm.mind, Data!$B$8,n _xlpm.sflow, Data!$F$2, _xlpm.sfhigh, Data!$F$3, _xlpm.sfavgraw, Data!$F$4,n _xlpm.sfavg, IF(ISNUMBER(_xlpm.sfavgraw), _xlpm.sfavgraw, AVERAGE(_xlpm.sflow,_xlpm.sfhigh)),n _xlpm.eff, IF(Data!$B$6="",1,Data!$B$6),n _xlpm.lotArea, MAX(_xlpm.sfavg, _xlpm.w*_xlpm.mind),n _xlpm.buildW, _xlpm.w-2*_xlpm.side,n _xlpm.buildD, _xlpm.lotArea/_xlpm.w - (_xlpm.front+_xlpm.rear),n IF(OR(_xlpm.buildW<=0, _xlpm.buildD<=0), NA(), _xlpm.eff*43560/_xlpm.lotArea)n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.w, INDEX($A:$A, ROW()),n _xlpm.front, Data!$B$3, _xlpm.rear, Data!$B$4, _xlpm.side, Data!$B$5, _xlpm.mind, Data!$B$8,n _xlpm.sflow, Data!$F$2, _xlpm.sfhigh, Data!$F$3, _xlpm.sfavgraw, Data!$F$4,n _xlpm.sfavg, IF(ISNUMBER(_xlpm.sfavgraw), _xlpm.sfavgraw, AVERAGE(_xlpm.sflow,_xlpm.sfhigh)),n _xlpm.eff, IF(Data!$B$6="",1,Data!$B$6),n _xlpm.lotArea, MAX(_xlpm.sfavg, _xlpm.w*_xlpm.mind),n _xlpm.buildW, _xlpm.w-2*_xlpm.side,n _xlpm.buildD, _xlpm.lotArea/_xlpm.w - (_xlpm.front+_xlpm.rear),n IF(OR(_xlpm.buildW<=0, _xlpm.buildD<=0), NA(), _xlpm.eff*43560/_xlpm.lotArea)n)", "isArrayFormula": true, "arrayRef": "RB3", "dependencies": [], "externalSheetRefs": [ "Data" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 471, "colLetter": "RC", "cell": "RC3", "header": "BUILDER PROFORMA", "fieldId": "builder_proforma__rc", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 472, "colLetter": "RD", "cell": "RD3", "header": "TTM or TTM+Final (Engineering)?", "fieldId": "ttm_or_ttm_final_engineering__rd", "dataType": "text", "value": "TTM", "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 473, "colLetter": "RE", "cell": "RE3", "header": null, "fieldId": "col_re", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "FF000000", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 474, "colLetter": "RF", "cell": "RF3", "header": "Due Diligence Consultants (Per Acre) - $3750", "fieldId": "due_diligence_consultants_per_acre_3750__rf", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 475, "colLetter": "RG", "cell": "RG3", "header": " Due Diligence Consultants (Per Acre) - Total DD Cost", "fieldId": "due_diligence_consultants_per_acre_total_dd_cost__rg", "dataType": "formula", "value": 0, "formula": "=RF3*MK3", "formulaTranslated": "={due_diligence_consultants_per_acre_3750__rf}*{hoa_subsidy_per_unit__mk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "RF3", "fieldId": "due_diligence_consultants_per_acre_3750__rf" }, { "cell": "MK3", "fieldId": "hoa_subsidy_per_unit__mk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 476, "colLetter": "RH", "cell": "RH3", "header": null, "fieldId": "col_rh", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 477, "colLetter": "RI", "cell": "RI3", "header": "DD: Civil Engineer", "fieldId": "dd_civil_engineer__ri", "dataType": "number", "value": 20000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 478, "colLetter": "RJ", "cell": "RJ3", "header": "DD: Survey", "fieldId": "dd_survey__rj", "dataType": "number", "value": 15000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 479, "colLetter": "RK", "cell": "RK3", "header": "DD: Soils Engineering", "fieldId": "dd_soils_engineering__rk", "dataType": "number", "value": 7500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 480, "colLetter": "RL", "cell": "RL3", "header": "DD: Bio/Cultural", "fieldId": "dd_bio_cultural__rl", "dataType": "number", "value": 3000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 481, "colLetter": "RM", "cell": "RM3", "header": "DD: Phase I / II", "fieldId": "dd_phase_i_ii__rm", "dataType": "number", "value": 3500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 482, "colLetter": "RN", "cell": "RN3", "header": "DD: Site Plan", "fieldId": "dd_site_plan__rn", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 483, "colLetter": "RO", "cell": "RO3", "header": "DD: Dry Utilities", "fieldId": "dd_dry_utilities__ro", "dataType": "number", "value": 1500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 484, "colLetter": "RP", "cell": "RP3", "header": "DD: Legal / Title", "fieldId": "dd_legal_title__rp", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 485, "colLetter": "RQ", "cell": "RQ3", "header": "DD: Budget Consultant", "fieldId": "dd_budget_consultant__rq", "dataType": "number", "value": 5000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 486, "colLetter": "RR", "cell": "RR3", "header": "DD: Project Management", "fieldId": "dd_project_management__rr", "dataType": "number", "value": 10000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 487, "colLetter": "RS", "cell": "RS3", "header": "Other", "fieldId": "other__rs", "dataType": "number", "value": 24500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 488, "colLetter": "RT", "cell": "RT3", "header": "Total", "fieldId": "total__rt", "dataType": "formula", "value": 100000, "formula": "=SUM(RI3:RS3)", "formulaTranslated": "=SUM({dd_civil_engineer__ri}:{other__rs})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "RI3", "fieldId": "dd_civil_engineer__ri" }, { "cell": "RS3", "fieldId": "other__rs" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 489, "colLetter": "RU", "cell": "RU3", "header": "Builder DD Cost Override", "fieldId": "builder_dd_cost_override__ru", "dataType": "formula", "value": 100000, "formula": "=RT3", "formulaTranslated": "={total__rt}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "RT3", "fieldId": "total__rt" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 490, "colLetter": "RV", "cell": "RV3", "header": "Total Builder DD Cost", "fieldId": "total_builder_dd_cost__rv", "dataType": "formula", "value": 100000, "formula": "=RU3+RG3", "formulaTranslated": "={builder_dd_cost_override__ru}+{due_diligence_consultants_per_acre_total_dd_cost__rg}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "RU3", "fieldId": "builder_dd_cost_override__ru" }, { "cell": "RG3", "fieldId": "due_diligence_consultants_per_acre_total_dd_cost__rg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 491, "colLetter": "RW", "cell": "RW3", "header": null, "fieldId": "col_rw", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 492, "colLetter": "RX", "cell": "RX3", "header": "Consultants (Per Acre) - from TTM", "fieldId": "consultants_per_acre_from_ttm__rx", "dataType": "formula", "value": 30000, "formula": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,LK3)), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "formulaTranslated": "=_xlfn.LET(_xlpm.a,MAX(2,MIN(30,{special_conditions_rule_20_septic_well_abandonment_etc__lk})), IF(_xlpm.a<5,30000, IF(_xlpm.a<10,30000-1000*(_xlpm.a-5), IF(_xlpm.a<=15,25000, IF(_xlpm.a<30,25000-(5000/15)*(_xlpm.a-15),20000)))))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 493, "colLetter": "RY", "cell": "RY3", "header": "Consultants Total Cost", "fieldId": "consultants_total_cost__ry", "dataType": "formula", "value": 0, "formula": "=RX3*LK3", "formulaTranslated": "={consultants_per_acre_from_ttm__rx}*{special_conditions_rule_20_septic_well_abandonment_etc__lk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "RX3", "fieldId": "consultants_per_acre_from_ttm__rx" }, { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 494, "colLetter": "RZ", "cell": "RZ3", "header": null, "fieldId": "col_rz", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 495, "colLetter": "SA", "cell": "SA3", "header": "Consultants (Per Acre) - from Final Eng.", "fieldId": "consultants_per_acre_from_final_eng__sa", "dataType": "formula", "value": 16000, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, LK3)),n IF(_xlpm.a<5, 16000,n IF(_xlpm.a<10, 16000 - 2100*(_xlpm.a-5),n IF(_xlpm.a<=15, 5500,n IF(_xlpm.a<30, 5500 - (2500/15)*(_xlpm.a-15), 3000)n )n )n )n)", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, {special_conditions_rule_20_septic_well_abandonment_etc__lk})),n IF(_xlpm.a<5, 16000,n IF(_xlpm.a<10, 16000 - 2100*(_xlpm.a-5),n IF(_xlpm.a<=15, 5500,n IF(_xlpm.a<30, 5500 - (2500/15)*(_xlpm.a-15), 3000)n )n )n )n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 496, "colLetter": "SB", "cell": "SB3", "header": "Consultants Total Cost", "fieldId": "consultants_total_cost__sb", "dataType": "formula", "value": 0, "formula": "=SA3*LK3", "formulaTranslated": "={consultants_per_acre_from_final_eng__sa}*{special_conditions_rule_20_septic_well_abandonment_etc__lk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SA3", "fieldId": "consultants_per_acre_from_final_eng__sa" }, { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 497, "colLetter": "SC", "cell": "SC3", "header": null, "fieldId": "col_sc", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 498, "colLetter": "SD", "cell": "SD3", "header": "Consultants (Per Unit) @ $13,000", "fieldId": "consultants_per_unit_13_000__sd", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 499, "colLetter": "SE", "cell": "SE3", "header": "Consultants Per Unit Cost", "fieldId": "consultants_per_unit_cost__se", "dataType": "formula", "value": 0, "formula": "=SD3*TF3", "formulaTranslated": "={consultants_per_unit_13_000__sd}*{mf_unit_count__tf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SD3", "fieldId": "consultants_per_unit_13_000__sd" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 500, "colLetter": "SF", "cell": "SF3", "header": null, "fieldId": "col_sf", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 501, "colLetter": "SG", "cell": "SG3", "header": "Consultant: Civil Engineer", "fieldId": "consultant_civil_engineer__sg", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 502, "colLetter": "SH", "cell": "SH3", "header": "Consultant: Survey", "fieldId": "consultant_survey__sh", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 503, "colLetter": "SI", "cell": "SI3", "header": "Consultant: Bio / Cultural", "fieldId": "consultant_bio_cultural__si", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 504, "colLetter": "SJ", "cell": "SJ3", "header": "Consultant: Architect ($7500)", "fieldId": "consultant_architect_7500__sj", "dataType": "formula", "value": 4740000, "formula": "=OF3*7500", "formulaTranslated": "={mf_total_units__of}*7500", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 505, "colLetter": "SK", "cell": "SK3", "header": "Consultant: Landscape Architect ($3000)", "fieldId": "consultant_landscape_architect_3000__sk", "dataType": "formula", "value": 1896000, "formula": "=OF3*3000", "formulaTranslated": "={mf_total_units__of}*3000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 506, "colLetter": "SL", "cell": "SL3", "header": "Consultant: Dry Utility Consultant (1000)", "fieldId": "consultant_dry_utility_consultant_1000__sl", "dataType": "formula", "value": 632000, "formula": "=OF3*1000", "formulaTranslated": "={mf_total_units__of}*1000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 507, "colLetter": "SM", "cell": "SM3", "header": "Consultant: Structural Engineer ($2000)", "fieldId": "consultant_structural_engineer_2000__sm", "dataType": "formula", "value": 1264000, "formula": "=OF3*2000", "formulaTranslated": "={mf_total_units__of}*2000", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 508, "colLetter": "SN", "cell": "SN3", "header": "Consultant: MEP ($450)", "fieldId": "consultant_mep_450__sn", "dataType": "formula", "value": 284400, "formula": "=OF3*450", "formulaTranslated": "={mf_total_units__of}*450", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 509, "colLetter": "SO", "cell": "SO3", "header": "Consultant: Soils Engineer ($3500)", "fieldId": "consultant_soils_engineer_3500__so", "dataType": "formula", "value": 2212000, "formula": "=OF3*3500", "formulaTranslated": "={mf_total_units__of}*3500", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 510, "colLetter": "SP", "cell": "SP3", "header": "Consultant: Legal/DRE ($45)", "fieldId": "consultant_legal_dre_45__sp", "dataType": "formula", "value": 28440, "formula": "=OF3*45", "formulaTranslated": "={mf_total_units__of}*45", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 511, "colLetter": "SQ", "cell": "SQ3", "header": "Consultant: Other", "fieldId": "consultant_other__sq", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 512, "colLetter": "SR", "cell": "SR3", "header": "Consultant: Project Manager", "fieldId": "consultant_project_manager__sr", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 513, "colLetter": "SS", "cell": "SS3", "header": "Builder's Consultants", "fieldId": "builder_s_consultants__ss", "dataType": "formula", "value": 11056840, "formula": "=SUM(SG3:SR3)", "formulaTranslated": "=SUM({consultant_civil_engineer__sg}:{consultant_project_manager__sr})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SG3", "fieldId": "consultant_civil_engineer__sg" }, { "cell": "SR3", "fieldId": "consultant_project_manager__sr" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 514, "colLetter": "ST", "cell": "ST3", "header": "Buildings Consultants Cost Override", "fieldId": "buildings_consultants_cost_override__st", "dataType": "formula", "value": 11056840, "formula": "=(SD3*TF3)+SS3", "formulaTranslated": "=({consultants_per_unit_13_000__sd}*{mf_unit_count__tf})+{builder_s_consultants__ss}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SD3", "fieldId": "consultants_per_unit_13_000__sd" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" }, { "cell": "SS3", "fieldId": "builder_s_consultants__ss" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 515, "colLetter": "SU", "cell": "SU3", "header": "Builders Entitlement Cost", "fieldId": "builders_entitlement_cost__su", "dataType": "formula", "value": 0, "formula": "=_xlfn.SWITCH(UPPER(SUBSTITUTE(RD3," ","")),n "TTM", RY3,n "TTM+FINAL", SB3+WC3,n ""n)", "formulaTranslated": "=_xlfn.SWITCH(UPPER(SUBSTITUTE({ttm_or_ttm_final_engineering__rd}," ","")),n "TTM", {consultants_total_cost__ry},n "TTM+FINAL", {consultants_total_cost__sb}+{city_fees_from_final_eng__wc},n ""n)", "isArrayFormula": true, "arrayRef": "SU3", "dependencies": [ { "cell": "RD3", "fieldId": "ttm_or_ttm_final_engineering__rd" }, { "cell": "RY3", "fieldId": "consultants_total_cost__ry" }, { "cell": "SB3", "fieldId": "consultants_total_cost__sb" }, { "cell": "WC3", "fieldId": "city_fees_from_final_eng__wc" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 516, "colLetter": "SV", "cell": "SV3", "header": null, "fieldId": "col_sv", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:0,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 517, "colLetter": "SW", "cell": "SW3", "header": "CONSULTANT: Civil Engineer", "fieldId": "consultant_civil_engineer__sw", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 518, "colLetter": "SX", "cell": "SX3", "header": "CONSULTANT: Survey", "fieldId": "consultant_survey__sx", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 519, "colLetter": "SY", "cell": "SY3", "header": "CONSULTANT: Architect", "fieldId": "consultant_architect__sy", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 520, "colLetter": "SZ", "cell": "SZ3", "header": "CONSULTANT: Landscape Architect", "fieldId": "consultant_landscape_architect__sz", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 521, "colLetter": "TA", "cell": "TA3", "header": "CONSULTANT: Other", "fieldId": "consultant_other__ta", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFD67", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 522, "colLetter": "TB", "cell": "TB3", "header": "Total Cost", "fieldId": "total_cost__tb", "dataType": "formula", "value": 0, "formula": "=SUM(SW3:TA3)", "formulaTranslated": "=SUM({consultant_civil_engineer__sw}:{consultant_other__ta})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "SW3", "fieldId": "consultant_civil_engineer__sw" }, { "cell": "TA3", "fieldId": "consultant_other__ta" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 523, "colLetter": "TC", "cell": "TC3", "header": "Consultants Cost Override", "fieldId": "consultants_cost_override__tc", "dataType": "formula", "value": 0, "formula": "=TB3+SU3", "formulaTranslated": "={total_cost__tb}+{builders_entitlement_cost__su}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TB3", "fieldId": "total_cost__tb" }, { "cell": "SU3", "fieldId": "builders_entitlement_cost__su" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 524, "colLetter": "TD", "cell": "TD3", "header": "Total Builder DD & Consultants Cost", "fieldId": "total_builder_dd_consultants_cost__td", "dataType": "formula", "value": 100000, "formula": "=TC3+RV3", "formulaTranslated": "={consultants_cost_override__tc}+{total_builder_dd_cost__rv}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TC3", "fieldId": "consultants_cost_override__tc" }, { "cell": "RV3", "fieldId": "total_builder_dd_cost__rv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 525, "colLetter": "TE", "cell": "TE3", "header": null, "fieldId": "col_te", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 526, "colLetter": "TF", "cell": "TF3", "header": "MF - Unit Count", "fieldId": "mf_unit_count__tf", "dataType": "formula", "value": 632, "formula": "=OF3", "formulaTranslated": "={mf_total_units__of}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "OF3", "fieldId": "mf_total_units__of" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 527, "colLetter": "TG", "cell": "TG3", "header": "MF - Product Types", "fieldId": "mf_product_types__tg", "dataType": "number", "value": 3, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 528, "colLetter": "TH", "cell": "TH3", "header": "Plan 1", "fieldId": "plan_1__th", "dataType": "number", "value": 1600, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 529, "colLetter": "TI", "cell": "TI3", "header": "ASP", "fieldId": "asp__ti", "dataType": "formula", "value": 568000, "formula": "=IF($TH3>0, IFERROR(INDEX(PricesMF!$A:$Z, MATCH($E3,PricesMF!$A:$A,0), MATCH($TH3,PricesMF!$1:$1,0)), ""), "")", "formulaTranslated": "=IF({plan_1__th}>0, IFERROR(INDEX(PricesMF!$A:$Z, MATCH({city__e},PricesMF!$A:$A,0), MATCH({plan_1__th},PricesMF!$1:$1,0)), ""), "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TH3", "fieldId": "plan_1__th" }, { "cell": "E3", "fieldId": "city__e" } ], "externalSheetRefs": [ "PricesMF" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 530, "colLetter": "TJ", "cell": "TJ3", "header": "Mix", "fieldId": "mix__tj", "dataType": "formula", "value": 210.66666666666666, "formula": "=IF(TH3>0,OF3/TG3,"0")", "formulaTranslated": "=IF({plan_1__th}>0,{mf_total_units__of}/{mf_product_types__tg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TH3", "fieldId": "plan_1__th" }, { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "TG3", "fieldId": "mf_product_types__tg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 531, "colLetter": "TK", "cell": "TK3", "header": "Plan 2", "fieldId": "plan_2__tk", "dataType": "number", "value": 1800, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 532, "colLetter": "TL", "cell": "TL3", "header": "ASP", "fieldId": "asp__tl", "dataType": "formula", "value": 639000, "formula": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH($E3,PricesMF!$A:$A,0),n MATCH($TK3,PricesMF!$1:$1,0)n ),n"")", "formulaTranslated": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH({city__e},PricesMF!$A:$A,0),n MATCH({plan_2__tk},PricesMF!$1:$1,0)n ),n"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "TK3", "fieldId": "plan_2__tk" } ], "externalSheetRefs": [ "PricesMF" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 533, "colLetter": "TM", "cell": "TM3", "header": "Mix", "fieldId": "mix__tm", "dataType": "formula", "value": 210.66666666666666, "formula": "=IF(TK3>0,OF3/TG3,"0")", "formulaTranslated": "=IF({plan_2__tk}>0,{mf_total_units__of}/{mf_product_types__tg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TK3", "fieldId": "plan_2__tk" }, { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "TG3", "fieldId": "mf_product_types__tg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 534, "colLetter": "TN", "cell": "TN3", "header": "Plan 3", "fieldId": "plan_3__tn", "dataType": "number", "value": 2100, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 535, "colLetter": "TO", "cell": "TO3", "header": "ASP", "fieldId": "asp__to", "dataType": "formula", "value": 745500, "formula": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH($E3,PricesMF!$A:$A,0),n MATCH($TN3,PricesMF!$1:$1,0)n ),n"")", "formulaTranslated": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH({city__e},PricesMF!$A:$A,0),n MATCH({plan_3__tn},PricesMF!$1:$1,0)n ),n"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "TN3", "fieldId": "plan_3__tn" } ], "externalSheetRefs": [ "PricesMF" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 536, "colLetter": "TP", "cell": "TP3", "header": "Mix", "fieldId": "mix__tp", "dataType": "formula", "value": 210.66666666666666, "formula": "=IF(TN3>0,OF3/TG3,"0")", "formulaTranslated": "=IF({plan_3__tn}>0,{mf_total_units__of}/{mf_product_types__tg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TN3", "fieldId": "plan_3__tn" }, { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "TG3", "fieldId": "mf_product_types__tg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 537, "colLetter": "TQ", "cell": "TQ3", "header": "Plan 4", "fieldId": "plan_4__tq", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 538, "colLetter": "TR", "cell": "TR3", "header": "ASP", "fieldId": "asp__tr", "dataType": "formula", "value": "0", "formula": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH($E3,PricesMF!$A:$A,0),n MATCH($TQ3,PricesMF!$1:$1,0)n ),n"0")", "formulaTranslated": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH({city__e},PricesMF!$A:$A,0),n MATCH({plan_4__tq},PricesMF!$1:$1,0)n ),n"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "TQ3", "fieldId": "plan_4__tq" } ], "externalSheetRefs": [ "PricesMF" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 539, "colLetter": "TS", "cell": "TS3", "header": "Mix", "fieldId": "mix__ts", "dataType": "formula", "value": "0", "formula": "=IF(TQ3>0,OF3/TG3,"0")", "formulaTranslated": "=IF({plan_4__tq}>0,{mf_total_units__of}/{mf_product_types__tg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TQ3", "fieldId": "plan_4__tq" }, { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "TG3", "fieldId": "mf_product_types__tg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 540, "colLetter": "TT", "cell": "TT3", "header": "Plan 5", "fieldId": "plan_5__tt", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 541, "colLetter": "TU", "cell": "TU3", "header": "ASP", "fieldId": "asp__tu", "dataType": "formula", "value": "0", "formula": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH($E3,PricesMF!$A:$A,0),n MATCH($TT3,PricesMF!$1:$1,0)n ),n"0")", "formulaTranslated": "=IFERROR(n INDEX(PricesMF!$A:$Z,n MATCH({city__e},PricesMF!$A:$A,0),n MATCH({plan_5__tt},PricesMF!$1:$1,0)n ),n"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "TT3", "fieldId": "plan_5__tt" } ], "externalSheetRefs": [ "PricesMF" ], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 542, "colLetter": "TV", "cell": "TV3", "header": "Mix", "fieldId": "mix__tv", "dataType": "formula", "value": "0", "formula": "=IF(TT3>0,OF3/TG3,"0")", "formulaTranslated": "=IF({plan_5__tt}>0,{mf_total_units__of}/{mf_product_types__tg},"0")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TT3", "fieldId": "plan_5__tt" }, { "cell": "OF3", "fieldId": "mf_total_units__of" }, { "cell": "TG3", "fieldId": "mf_product_types__tg" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 543, "colLetter": "TW", "cell": "TW3", "header": "MF - Total", "fieldId": "mf_total__tw", "dataType": "formula", "value": 632, "formula": "=SUM(TJ3,TM3,TP3,TS3,TV3)", "formulaTranslated": "=SUM({mix__tj},{mix__tm},{mix__tp},{mix__ts},{mix__tv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TJ3", "fieldId": "mix__tj" }, { "cell": "TM3", "fieldId": "mix__tm" }, { "cell": "TP3", "fieldId": "mix__tp" }, { "cell": "TS3", "fieldId": "mix__ts" }, { "cell": "TV3", "fieldId": "mix__tv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 544, "colLetter": "TX", "cell": "TX3", "header": "Average Square Feet Per Unit", "fieldId": "average_square_feet_per_unit__tx", "dataType": "formula", "value": 1833.3333333333333, "formula": "=IFERROR(n (SUMIF(TT3,">0",TT3)+SUMIF(TQ3,">0",TQ3)+SUMIF(TN3,">0",TN3)+SUMIF(TK3,">0",TK3)+SUMIF(TH3,">0",TH3)) /n (COUNTIF(TT3,">0")+COUNTIF(TQ3,">0")+COUNTIF(TN3,">0")+COUNTIF(TK3,">0")+COUNTIF(TH3,">0")),0)", "formulaTranslated": "=IFERROR(n (SUMIF({plan_5__tt},">0",{plan_5__tt})+SUMIF({plan_4__tq},">0",{plan_4__tq})+SUMIF({plan_3__tn},">0",{plan_3__tn})+SUMIF({plan_2__tk},">0",{plan_2__tk})+SUMIF({plan_1__th},">0",{plan_1__th})) /n (COUNTIF({plan_5__tt},">0")+COUNTIF({plan_4__tq},">0")+COUNTIF({plan_3__tn},">0")+COUNTIF({plan_2__tk},">0")+COUNTIF({plan_1__th},">0")),0)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TT3", "fieldId": "plan_5__tt" }, { "cell": "TQ3", "fieldId": "plan_4__tq" }, { "cell": "TN3", "fieldId": "plan_3__tn" }, { "cell": "TK3", "fieldId": "plan_2__tk" }, { "cell": "TH3", "fieldId": "plan_1__th" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 545, "colLetter": "TY", "cell": "TY3", "header": "Average Footprint Per Unit", "fieldId": "average_footprint_per_unit__ty", "dataType": "formula", "value": 916.6666666666666, "formula": "=TX3/2", "formulaTranslated": "={average_square_feet_per_unit__tx}/2", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TX3", "fieldId": "average_square_feet_per_unit__tx" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 546, "colLetter": "TZ", "cell": "TZ3", "header": "Total Approx Building SF", "fieldId": "total_approx_building_sf__tz", "dataType": "formula", "value": 7333.333333333333, "formula": "=TY3*OD3", "formulaTranslated": "={average_footprint_per_unit__ty}*{mf_optimal_units_per_bldg__od}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TY3", "fieldId": "average_footprint_per_unit__ty" }, { "cell": "OD3", "fieldId": "mf_optimal_units_per_bldg__od" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 547, "colLetter": "UA", "cell": "UA3", "header": "MF - Square Ft Total", "fieldId": "mf_square_ft_total__ua", "dataType": "formula", "value": 1158666.6666666665, "formula": "=CHOOSE(n TG3,n TH3*TJ3,n (TH3*TJ3)+(TK3*TM3),n (TH3*TJ3)+(TK3*TM3)+(TN3*TP3),n (TH3*TJ3)+(TK3*TM3)+(TN3*TP3)+(TQ3*TS3),n (TH3*TJ3)+(TK3*TM3)+(TN3*TP3)+(TQ3*TS3)+(TT3*TV3)n)", "formulaTranslated": "=CHOOSE(n {mf_product_types__tg},n {plan_1__th}*{mix__tj},n ({plan_1__th}*{mix__tj})+({plan_2__tk}*{mix__tm}),n ({plan_1__th}*{mix__tj})+({plan_2__tk}*{mix__tm})+({plan_3__tn}*{mix__tp}),n ({plan_1__th}*{mix__tj})+({plan_2__tk}*{mix__tm})+({plan_3__tn}*{mix__tp})+({plan_4__tq}*{mix__ts}),n ({plan_1__th}*{mix__tj})+({plan_2__tk}*{mix__tm})+({plan_3__tn}*{mix__tp})+({plan_4__tq}*{mix__ts})+({plan_5__tt}*{mix__tv})n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TG3", "fieldId": "mf_product_types__tg" }, { "cell": "TH3", "fieldId": "plan_1__th" }, { "cell": "TJ3", "fieldId": "mix__tj" }, { "cell": "TK3", "fieldId": "plan_2__tk" }, { "cell": "TM3", "fieldId": "mix__tm" }, { "cell": "TN3", "fieldId": "plan_3__tn" }, { "cell": "TP3", "fieldId": "mix__tp" }, { "cell": "TQ3", "fieldId": "plan_4__tq" }, { "cell": "TS3", "fieldId": "mix__ts" }, { "cell": "TT3", "fieldId": "plan_5__tt" }, { "cell": "TV3", "fieldId": "mix__tv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 548, "colLetter": "UB", "cell": "UB3", "header": "MF - ASP", "fieldId": "mf_asp__ub", "dataType": "formula", "value": 650833.3333333333, "formula": "=(TI3*TJ3 + TL3*TM3 + TO3*TP3 + TR3*TS3 + TU3*TV3) / SUM(TJ3,TM3,TP3,TS3,TV3)", "formulaTranslated": "=({asp__ti}*{mix__tj} + {asp__tl}*{mix__tm} + {asp__to}*{mix__tp} + {asp__tr}*{mix__ts} + {asp__tu}*{mix__tv}) / SUM({mix__tj},{mix__tm},{mix__tp},{mix__ts},{mix__tv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TI3", "fieldId": "asp__ti" }, { "cell": "TJ3", "fieldId": "mix__tj" }, { "cell": "TL3", "fieldId": "asp__tl" }, { "cell": "TM3", "fieldId": "mix__tm" }, { "cell": "TO3", "fieldId": "asp__to" }, { "cell": "TP3", "fieldId": "mix__tp" }, { "cell": "TR3", "fieldId": "asp__tr" }, { "cell": "TS3", "fieldId": "mix__ts" }, { "cell": "TU3", "fieldId": "asp__tu" }, { "cell": "TV3", "fieldId": "mix__tv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 549, "colLetter": "UC", "cell": "UC3", "header": "MF - Base Revenue", "fieldId": "mf_base_revenue__uc", "dataType": "formula", "value": 411326666.6666666, "formula": "=(TI3*TJ3)+(TL3*TM3)+(TO3*TP3)+(TR3*TS3)+(TU3*TV3)", "formulaTranslated": "=({asp__ti}*{mix__tj})+({asp__tl}*{mix__tm})+({asp__to}*{mix__tp})+({asp__tr}*{mix__ts})+({asp__tu}*{mix__tv})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TI3", "fieldId": "asp__ti" }, { "cell": "TJ3", "fieldId": "mix__tj" }, { "cell": "TL3", "fieldId": "asp__tl" }, { "cell": "TM3", "fieldId": "mix__tm" }, { "cell": "TO3", "fieldId": "asp__to" }, { "cell": "TP3", "fieldId": "mix__tp" }, { "cell": "TR3", "fieldId": "asp__tr" }, { "cell": "TS3", "fieldId": "mix__ts" }, { "cell": "TU3", "fieldId": "asp__tu" }, { "cell": "TV3", "fieldId": "mix__tv" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 550, "colLetter": "UD", "cell": "UD3", "header": "Revenue: Base, Incentives", "fieldId": "revenue_base_incentives__ud", "dataType": "number", "value": -0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 551, "colLetter": "UE", "cell": "UE3", "header": "Revenue: Lot Premiums", "fieldId": "revenue_lot_premiums__ue", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 552, "colLetter": "UF", "cell": "UF3", "header": "Revenue: Upgrades", "fieldId": "revenue_upgrades__uf", "dataType": "number", "value": 0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 553, "colLetter": "UG", "cell": "UG3", "header": "MF - Gross Revenue", "fieldId": "mf_gross_revenue__ug", "dataType": "formula", "value": 415439933.3333333, "formula": "=UC3+(UC3*(UD3+UE3+UF3))", "formulaTranslated": "={mf_base_revenue__uc}+({mf_base_revenue__uc}*({revenue_base_incentives__ud}+{revenue_lot_premiums__ue}+{revenue_upgrades__uf}))", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UC3", "fieldId": "mf_base_revenue__uc" }, { "cell": "UD3", "fieldId": "revenue_base_incentives__ud" }, { "cell": "UE3", "fieldId": "revenue_lot_premiums__ue" }, { "cell": "UF3", "fieldId": "revenue_upgrades__uf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 554, "colLetter": "UH", "cell": "UH3", "header": "MF - Gross Revenue Override", "fieldId": "mf_gross_revenue_override__uh", "dataType": "formula", "value": 415439933.3333333, "formula": "=UG3", "formulaTranslated": "={mf_gross_revenue__ug}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UG3", "fieldId": "mf_gross_revenue__ug" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 555, "colLetter": "UI", "cell": "UI3", "header": "MF - Gross Revenue Target (to get to 20% GP)", "fieldId": "mf_gross_revenue_target_to_get_to_20_gp__ui", "dataType": "formula", "value": 195575717.92604157, "formula": "=XH3 / (1 - XP3)", "formulaTranslated": "={total_costs_excluding_land__xh} / (1 - {builder_gp_target__xp})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" }, { "cell": "XP3", "fieldId": "builder_gp_target__xp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 556, "colLetter": "UJ", "cell": "UJ3", "header": null, "fieldId": "col_uj", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 557, "colLetter": "UK", "cell": "UK3", "header": "MF - Directs: Product Base (per SF)", "fieldId": "mf_directs_product_base_per_sf__uk", "dataType": "number", "value": 100, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 558, "colLetter": "UL", "cell": "UL3", "header": "Directs: Upgrades", "fieldId": "directs_upgrades__ul", "dataType": "number", "value": 0.7, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 559, "colLetter": "UM", "cell": "UM3", "header": "MF - Directs Total", "fieldId": "mf_directs_total__um", "dataType": "formula", "value": 115866666.66666666, "formula": "=UK3*UA3", "formulaTranslated": "={mf_directs_product_base_per_sf__uk}*{mf_square_ft_total__ua}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UK3", "fieldId": "mf_directs_product_base_per_sf__uk" }, { "cell": "UA3", "fieldId": "mf_square_ft_total__ua" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 560, "colLetter": "UN", "cell": "UN3", "header": null, "fieldId": "col_un", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 561, "colLetter": "UO", "cell": "UO3", "header": "LD Permits / Fees", "fieldId": "ld_permits_fees__uo", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 562, "colLetter": "UP", "cell": "UP3", "header": "LD Complexity Profile", "fieldId": "ld_complexity_profile__up", "dataType": "number", "value": 1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 563, "colLetter": "UQ", "cell": "UQ3", "header": null, "fieldId": "col_uq", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 564, "colLetter": "UR", "cell": "UR3", "header": "Land Development On-Site (Per Acre) - $650,000", "fieldId": "land_development_on_site_per_acre_650_000__ur", "dataType": "formula", "value": 0, "formula": "=CHOOSE(UP3,0,10000,20000,30000,40000,50000,60000,70000,80000,90000,100000,125000,150000,175000,200000,250000,300000,350000,400000)", "formulaTranslated": "=CHOOSE({ld_complexity_profile__up},0,10000,20000,30000,40000,50000,60000,70000,80000,90000,100000,125000,150000,175000,200000,250000,300000,350000,400000)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UP3", "fieldId": "ld_complexity_profile__up" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 565, "colLetter": "US", "cell": "US3", "header": "Land Development On-Site Total", "fieldId": "land_development_on_site_total__us", "dataType": "formula", "value": 0, "formula": "=MK3*UR3", "formulaTranslated": "={hoa_subsidy_per_unit__mk}*{land_development_on_site_per_acre_650_000__ur}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "MK3", "fieldId": "hoa_subsidy_per_unit__mk" }, { "cell": "UR3", "fieldId": "land_development_on_site_per_acre_650_000__ur" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF92D050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 566, "colLetter": "UT", "cell": "UT3", "header": null, "fieldId": "col_ut", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 567, "colLetter": "UU", "cell": "UU3", "header": "Land Development On-Site Per Unit", "fieldId": "land_development_on_site_per_unit__uu", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 568, "colLetter": "UV", "cell": "UV3", "header": "Land Development On-Site Per Unit Total Cost", "fieldId": "land_development_on_site_per_unit_total_cost__uv", "dataType": "formula", "value": 0, "formula": "=UU3*TF3", "formulaTranslated": "={land_development_on_site_per_unit__uu}*{mf_unit_count__tf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UU3", "fieldId": "land_development_on_site_per_unit__uu" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FF00B050", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 569, "colLetter": "UW", "cell": "UW3", "header": null, "fieldId": "col_uw", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 570, "colLetter": "UX", "cell": "UX3", "header": "Land Development On-Site Front Footage Qty", "fieldId": "land_development_on_site_front_footage_qty__ux", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 571, "colLetter": "UY", "cell": "UY3", "header": "Land Development On-Site Per Front Footage Cost", "fieldId": "land_development_on_site_per_front_footage_cost__uy", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 572, "colLetter": "UZ", "cell": "UZ3", "header": "Land Development On-Site Front Footage Total Cost", "fieldId": "land_development_on_site_front_footage_total_cost__uz", "dataType": "formula", "value": 0, "formula": "=UY3*UX3", "formulaTranslated": "={land_development_on_site_per_front_footage_cost__uy}*{land_development_on_site_front_footage_qty__ux}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UY3", "fieldId": "land_development_on_site_per_front_footage_cost__uy" }, { "cell": "UX3", "fieldId": "land_development_on_site_front_footage_qty__ux" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.3999755851924192", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 573, "colLetter": "VA", "cell": "VA3", "header": null, "fieldId": "col_va", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 574, "colLetter": "VB", "cell": "VB3", "header": "LD: Site Prep, Grading, Earthwork", "fieldId": "ld_site_prep_grading_earthwork__vb", "dataType": "formula", "value": 4275432, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{200000,150000,120000,90000,75000})*(1+0.02)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{200000,150000,120000,90000,75000})*(1+0.02)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 575, "colLetter": "VC", "cell": "VC3", "header": "LD: Utilities: Sewer", "fieldId": "ld_utilities_sewer__vc", "dataType": "formula", "value": 1439116, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{70000,55000,40000,35000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{70000,55000,40000,35000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 576, "colLetter": "VD", "cell": "VD3", "header": "LD: Utilities: Water", "fieldId": "ld_utilities_water__vd", "dataType": "formula", "value": 1439116, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{65000,50000,40000,35000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{65000,50000,40000,35000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 577, "colLetter": "VE", "cell": "VE3", "header": "LD: Storm Drain", "fieldId": "ld_storm_drain__ve", "dataType": "formula", "value": 1511071.8, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{80000,60000,42000,36000,30000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{80000,60000,42000,36000,30000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 578, "colLetter": "VF", "cell": "VF3", "header": "LD: Roads, Sidewalks", "fieldId": "ld_roads_sidewalks__vf", "dataType": "formula", "value": 4654422.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{200000,160000,130000,110000,95000})*(1+0.025)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{200000,160000,130000,110000,95000})*(1+0.025)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 579, "colLetter": "VG", "cell": "VG3", "header": "LD: Landscaping", "fieldId": "ld_landscaping__vg", "dataType": "formula", "value": 1418157.9999999998, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{60000,50000,40000,32000,25000})*(1+0.015)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{60000,50000,40000,32000,25000})*(1+0.015)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 580, "colLetter": "VH", "cell": "VH3", "header": "LD: Off-site Tie Ins", "fieldId": "ld_off_site_tie_ins__vh", "dataType": "formula", "value": 726544, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{60000,40000,20000,15000,10000})*(1+0.04)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{60000,40000,20000,15000,10000})*(1+0.04)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 581, "colLetter": "VI", "cell": "VI3", "header": "LD: Utilities: Dry", "fieldId": "ld_utilities_dry__vi", "dataType": "formula", "value": 1959573, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{90000,70000,55000,45000,35000})*(1+0.02)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{90000,70000,55000,45000,35000})*(1+0.02)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 582, "colLetter": "VJ", "cell": "VJ3", "header": "LD: Basin", "fieldId": "ld_basin__vj", "dataType": "formula", "value": 899447.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{40000,30000,25000,20000,15000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{40000,30000,25000,20000,15000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 583, "colLetter": "VK", "cell": "VK3", "header": "LD: Park", "fieldId": "ld_park__vk", "dataType": "formula", "value": 2698342.5, "formula": "=F3*LOOKUP(F3,{1,6,21,51,101},{100000,90000,75000,65000,55000})*(1+0.03)", "formulaTranslated": "={gross_acreage__f}*LOOKUP({gross_acreage__f},{1,6,21,51,101},{100000,90000,75000,65000,55000})*(1+0.03)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 584, "colLetter": "VL", "cell": "VL3", "header": "LD: Other", "fieldId": "ld_other__vl", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 585, "colLetter": "VM", "cell": "VM3", "header": "Special Conditions: Rule 20, Septic/Well Abandonment, etc", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__vm", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 586, "colLetter": "VN", "cell": "VN3", "header": "LD Manual Entry Total Costs", "fieldId": "ld_manual_entry_total_costs__vn", "dataType": "formula", "value": 21021223.3, "formula": "=SUM(VB3:VM3)", "formulaTranslated": "=SUM({ld_site_prep_grading_earthwork__vb}:{special_conditions_rule_20_septic_well_abandonment_etc__vm})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "VB3", "fieldId": "ld_site_prep_grading_earthwork__vb" }, { "cell": "VM3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__vm" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:9,tint:0.5999938962981048", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 587, "colLetter": "VO", "cell": "VO3", "header": null, "fieldId": "col_vo", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 588, "colLetter": "VP", "cell": "VP3", "header": "Land Development Override", "fieldId": "land_development_override__vp", "dataType": "formula", "value": 21021223.3, "formula": "=VN3+UZ3+UV3+US3", "formulaTranslated": "={ld_manual_entry_total_costs__vn}+{land_development_on_site_front_footage_total_cost__uz}+{land_development_on_site_per_unit_total_cost__uv}+{land_development_on_site_total__us}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "VN3", "fieldId": "ld_manual_entry_total_costs__vn" }, { "cell": "UZ3", "fieldId": "land_development_on_site_front_footage_total_cost__uz" }, { "cell": "UV3", "fieldId": "land_development_on_site_per_unit_total_cost__uv" }, { "cell": "US3", "fieldId": "land_development_on_site_total__us" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 589, "colLetter": "VQ", "cell": "VQ3", "header": "Land Development", "fieldId": "land_development__vq", "dataType": "formula", "value": 21021223.3, "formula": "=VP3", "formulaTranslated": "={land_development_override__vp}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "VP3", "fieldId": "land_development_override__vp" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 590, "colLetter": "VR", "cell": "VR3", "header": "LD Contingency", "fieldId": "ld_contingency__vr", "dataType": "number", "value": 0.1, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 591, "colLetter": "VS", "cell": "VS3", "header": "Land Development w/Contingency", "fieldId": "land_development_w_contingency__vs", "dataType": "formula", "value": 23123345.630000003, "formula": "=(VQ3*VR3)+VQ3", "formulaTranslated": "=({land_development__vq}*{ld_contingency__vr})+{land_development__vq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "VQ3", "fieldId": "land_development__vq" }, { "cell": "VR3", "fieldId": "ld_contingency__vr" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 592, "colLetter": "VT", "cell": "VT3", "header": null, "fieldId": "col_vt", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 593, "colLetter": "VU", "cell": "VU3", "header": "Bond Percentage", "fieldId": "bond_percentage__vu", "dataType": "number", "value": 0.015, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 594, "colLetter": "VV", "cell": "VV3", "header": "Bond Premiums", "fieldId": "bond_premiums__vv", "dataType": "formula", "value": 346850.18445, "formula": "=VU3*VS3", "formulaTranslated": "={bond_percentage__vu}*{land_development_w_contingency__vs}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "VU3", "fieldId": "bond_percentage__vu" }, { "cell": "VS3", "fieldId": "land_development_w_contingency__vs" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 595, "colLetter": "VW", "cell": "VW3", "header": null, "fieldId": "col_vw", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 596, "colLetter": "VX", "cell": "VX3", "header": "Park Development / Fees", "fieldId": "park_development_fees__vx", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 597, "colLetter": "VY", "cell": "VY3", "header": "Encroachment Permit Fees", "fieldId": "encroachment_permit_fees__vy", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 598, "colLetter": "VZ", "cell": "VZ3", "header": "Off-Site CFD Credits (if any)", "fieldId": "off_site_cfd_credits_if_any__vz", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 599, "colLetter": "WA", "cell": "WA3", "header": null, "fieldId": "col_wa", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 600, "colLetter": "WB", "cell": "WB3", "header": "City Fees - From TTM", "fieldId": "city_fees_from_ttm__wb", "dataType": "formula", "value": 0, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, ZB3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*LK3", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, ZB3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*{special_conditions_rule_20_septic_well_abandonment_etc__lk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 601, "colLetter": "WC", "cell": "WC3", "header": "City Fees - From Final Eng.", "fieldId": "city_fees_from_final_eng__wc", "dataType": "formula", "value": 0, "formula": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, ZB3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*LK3", "formulaTranslated": "=_xlfn.LET(n _xlpm.a, MAX(2, MIN(30, ZB3)),n IF(_xlpm.a<5, 3250,n IF(_xlpm.a<10, 3250 - 420*(_xlpm.a-5),n IF(_xlpm.a<=15, 1150,n IF(_xlpm.a<30, 1150 - (400/15)*(_xlpm.a-15), 750)n )n )n )n)*{special_conditions_rule_20_septic_well_abandonment_etc__lk}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "LK3", "fieldId": "special_conditions_rule_20_septic_well_abandonment_etc__lk" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 602, "colLetter": "WD", "cell": "WD3", "header": null, "fieldId": "col_wd", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": null, "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:0,tint:-0.499984740745262", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 603, "colLetter": "WE", "cell": "WE3", "header": "Plan Check Fees (Per Unit)", "fieldId": "plan_check_fees_per_unit__we", "dataType": "number", "value": 500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 604, "colLetter": "WF", "cell": "WF3", "header": "Permit Fees (Per Unit)", "fieldId": "permit_fees_per_unit__wf", "dataType": "number", "value": 3500, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 605, "colLetter": "WG", "cell": "WG3", "header": "Impact Fees (Per Unit)", "fieldId": "impact_fees_per_unit__wg", "dataType": "number", "value": 30000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 606, "colLetter": "WH", "cell": "WH3", "header": "School Fees", "fieldId": "school_fees__wh", "dataType": "number", "value": 5.17, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 607, "colLetter": "WI", "cell": "WI3", "header": "School Fees Total (Per Unit)", "fieldId": "school_fees_total_per_unit__wi", "dataType": "formula", "value": 9478.333333333332, "formula": "=(WH3*UA3)/TF3", "formulaTranslated": "=({school_fees__wh}*{mf_square_ft_total__ua})/{mf_unit_count__tf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WH3", "fieldId": "school_fees__wh" }, { "cell": "UA3", "fieldId": "mf_square_ft_total__ua" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 608, "colLetter": "WJ", "cell": "WJ3", "header": "W/S Fees (Per Unit)", "fieldId": "w_s_fees_per_unit__wj", "dataType": "number", "value": 20000, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 609, "colLetter": "WK", "cell": "WK3", "header": "Fees Per Unit", "fieldId": "fees_per_unit__wk", "dataType": "formula", "value": 63478.33333333333, "formula": "=WE3+WF3+WG3+WI3+WJ3", "formulaTranslated": "={plan_check_fees_per_unit__we}+{permit_fees_per_unit__wf}+{impact_fees_per_unit__wg}+{school_fees_total_per_unit__wi}+{w_s_fees_per_unit__wj}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WE3", "fieldId": "plan_check_fees_per_unit__we" }, { "cell": "WF3", "fieldId": "permit_fees_per_unit__wf" }, { "cell": "WG3", "fieldId": "impact_fees_per_unit__wg" }, { "cell": "WI3", "fieldId": "school_fees_total_per_unit__wi" }, { "cell": "WJ3", "fieldId": "w_s_fees_per_unit__wj" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 610, "colLetter": "WL", "cell": "WL3", "header": "Fees Total", "fieldId": "fees_total__wl", "dataType": "formula", "value": 40118306.666666664, "formula": "=WK3*TF3", "formulaTranslated": "={fees_per_unit__wk}*{mf_unit_count__tf}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WK3", "fieldId": "fees_per_unit__wk" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 611, "colLetter": "WM", "cell": "WM3", "header": null, "fieldId": "col_wm", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0499893185216834", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0499893185216834", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 612, "colLetter": "WN", "cell": "WN3", "header": "HOA subsidy per Unit", "fieldId": "hoa_subsidy_per_unit__wn", "dataType": "number", "value": 750, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": true, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 613, "colLetter": "WO", "cell": "WO3", "header": "Indirects", "fieldId": "indirects__wo", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 614, "colLetter": "WP", "cell": "WP3", "header": "Supervision", "fieldId": "supervision__wp", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 615, "colLetter": "WQ", "cell": "WQ3", "header": "WRAP", "fieldId": "wrap__wq", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 616, "colLetter": "WR", "cell": "WR3", "header": "Taxes", "fieldId": "taxes__wr", "dataType": "number", "value": 0.005, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 617, "colLetter": "WS", "cell": "WS3", "header": "Financing", "fieldId": "financing__ws", "dataType": "number", "value": 0.03, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 618, "colLetter": "WT", "cell": "WT3", "header": "Closing Costs", "fieldId": "closing_costs__wt", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 619, "colLetter": "WU", "cell": "WU3", "header": "Commissions", "fieldId": "commissions__wu", "dataType": "number", "value": 0.0275, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 620, "colLetter": "WV", "cell": "WV3", "header": "Marketing & Models", "fieldId": "marketing_models__wv", "dataType": "number", "value": 0.02, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 621, "colLetter": "WW", "cell": "WW3", "header": "Service/Warranty", "fieldId": "service_warranty__ww", "dataType": "number", "value": 0.0075, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 622, "colLetter": "WX", "cell": "WX3", "header": "Other/Misc", "fieldId": "other_misc__wx", "dataType": "number", "value": 0.005, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 623, "colLetter": "WY", "cell": "WY3", "header": "G&A", "fieldId": "g_a__wy", "dataType": "number", "value": 0.01, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 624, "colLetter": "WZ", "cell": "WZ3", "header": "Sales & "Net" Total Costs", "fieldId": "sales_net_total_costs__wz", "dataType": "formula", "value": 0.08, "formula": "=SUM(WT3:WY3)", "formulaTranslated": "=SUM({closing_costs__wt}:{g_a__wy})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WT3", "fieldId": "closing_costs__wt" }, { "cell": "WY3", "fieldId": "g_a__wy" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 625, "colLetter": "XA", "cell": "XA3", "header": "Percentage Costs:", "fieldId": "percentage_costs__xa", "dataType": "formula", "value": 0.165, "formula": "=WZ3+WS3+WR3+WQ3+WP3+WO3", "formulaTranslated": "={sales_net_total_costs__wz}+{financing__ws}+{taxes__wr}+{wrap__wq}+{supervision__wp}+{indirects__wo}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WZ3", "fieldId": "sales_net_total_costs__wz" }, { "cell": "WS3", "fieldId": "financing__ws" }, { "cell": "WR3", "fieldId": "taxes__wr" }, { "cell": "WQ3", "fieldId": "wrap__wq" }, { "cell": "WP3", "fieldId": "supervision__wp" }, { "cell": "WO3", "fieldId": "indirects__wo" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 626, "colLetter": "XB", "cell": "XB3", "header": null, "fieldId": "col_xb", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0499893185216834", "bgColor": "indexed:64" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "theme:1,tint:0.0499893185216834", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 627, "colLetter": "XC", "cell": "XC3", "header": "Flat Costs", "fieldId": "flat_costs__xc", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0.00%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 628, "colLetter": "XD", "cell": "XD3", "header": "Percentage Based Costs:", "fieldId": "percentage_based_costs__xd", "dataType": "formula", "value": 68547589, "formula": "=XA3*UH3", "formulaTranslated": "={percentage_costs__xa}*{mf_gross_revenue_override__uh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XA3", "fieldId": "percentage_costs__xa" }, { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 629, "colLetter": "XE", "cell": "XE3", "header": "MF - Per Unit Costs:", "fieldId": "mf_per_unit_costs__xe", "dataType": "formula", "value": 40592306.666666664, "formula": "=WL3+(WN3*TF3)", "formulaTranslated": "={fees_total__wl}+({hoa_subsidy_per_unit__wn}*{mf_unit_count__tf})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "WL3", "fieldId": "fees_total__wl" }, { "cell": "WN3", "fieldId": "hoa_subsidy_per_unit__wn" }, { "cell": "TF3", "fieldId": "mf_unit_count__tf" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 630, "colLetter": "XF", "cell": "XF3", "header": "MF - Per Unit Costs:", "fieldId": "mf_per_unit_costs__xf", "dataType": "formula", "value": 40592306.666666664, "formula": "=XE3", "formulaTranslated": "={mf_per_unit_costs__xe}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XE3", "fieldId": "mf_per_unit_costs__xe" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 631, "colLetter": "XG", "cell": "XG3", "header": "Property Cost to Builder", "fieldId": "property_cost_to_builder__xg", "dataType": "number", "value": 0, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": "solid", "fgColor": "FFFFFF00", "bgColor": "indexed:64" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 632, "colLetter": "XH", "cell": "XH3", "header": "Total Costs Excluding Land", "fieldId": "total_costs_excluding_land__xh", "dataType": "formula", "value": 156460574.34083328, "formula": "=XE3+UM3+UL3+MT3+TH3+PG3+NL3", "formulaTranslated": "={mf_per_unit_costs__xe}+{mf_directs_total__um}+{directs_upgrades__ul}+{service_warranty__mt}+{plan_1__th}+{setbacks_easements_unbuildable__pg}+{builder_gross_profit__nl}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XE3", "fieldId": "mf_per_unit_costs__xe" }, { "cell": "UM3", "fieldId": "mf_directs_total__um" }, { "cell": "UL3", "fieldId": "directs_upgrades__ul" }, { "cell": "MT3", "fieldId": "service_warranty__mt" }, { "cell": "TH3", "fieldId": "plan_1__th" }, { "cell": "PG3", "fieldId": "setbacks_easements_unbuildable__pg" }, { "cell": "NL3", "fieldId": "builder_gross_profit__nl" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 633, "colLetter": "XI", "cell": "XI3", "header": "Total Costs Plus Land Cost", "fieldId": "total_costs_plus_land_cost__xi", "dataType": "formula", "value": 332351946.6666667, "formula": "=XH3+XQ3", "formulaTranslated": "={total_costs_excluding_land__xh}+{market_value_post_entitlement_sale_to_builder_maximum__xq}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" }, { "cell": "XQ3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__xq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 634, "colLetter": "XJ", "cell": "XJ3", "header": "Finished Lot Cost", "fieldId": "finished_lot_cost__xj", "dataType": "formula", "value": 379283.26680775324, "formula": "=IF(TF3>0, (XQ3 + VS3 + TD3 + XE3)/TF3, "")", "formulaTranslated": "=IF({mf_unit_count__tf}>0, ({market_value_post_entitlement_sale_to_builder_maximum__xq} + {land_development_w_contingency__vs} + {total_builder_dd_consultants_cost__td} + {mf_per_unit_costs__xe})/{mf_unit_count__tf}, "")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "TF3", "fieldId": "mf_unit_count__tf" }, { "cell": "XQ3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__xq" }, { "cell": "VS3", "fieldId": "land_development_w_contingency__vs" }, { "cell": "TD3", "fieldId": "total_builder_dd_consultants_cost__td" }, { "cell": "XE3", "fieldId": "mf_per_unit_costs__xe" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 635, "colLetter": "XK", "cell": "XK3", "header": "Costs relative to Revenue to yield target GP (Ideally at 80%)", "fieldId": "costs_relative_to_revenue_to_yield_target_gp_ideally_at_80__xk", "dataType": "formula", "value": 0.8, "formula": "=XI3/UH3", "formulaTranslated": "={total_costs_plus_land_cost__xi}/{mf_gross_revenue_override__uh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XI3", "fieldId": "total_costs_plus_land_cost__xi" }, { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 636, "colLetter": "XL", "cell": "XL3", "header": "Markup Non-Land Costs to Realize Land Cost Max & 20% GP (Land Cost Max)", "fieldId": "markup_non_land_costs_to_realize_land_cost_max_20_gp_land_cost_max__xl", "dataType": "formula", "value": 175891372.3258334, "formula": "=UH3*(1 - XP3) - XH3", "formulaTranslated": "={mf_gross_revenue_override__uh}*(1 - {builder_gp_target__xp}) - {total_costs_excluding_land__xh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" }, { "cell": "XP3", "fieldId": "builder_gp_target__xp" }, { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 637, "colLetter": "XM", "cell": "XM3", "header": "Total Costs including land as equal to 80% of revenue", "fieldId": "total_costs_including_land_as_equal_to_80_of_revenue__xm", "dataType": "formula", "value": 332351946.6666667, "formula": "=UH3*0.8", "formulaTranslated": "={mf_gross_revenue_override__uh}*0.8", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 638, "colLetter": "XN", "cell": "XN3", "header": "Gross Profit", "fieldId": "gross_profit__xn", "dataType": "formula", "value": 83087986.66666663, "formula": "=UH3-XI3", "formulaTranslated": "={mf_gross_revenue_override__uh}-{total_costs_plus_land_cost__xi}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" }, { "cell": "XI3", "fieldId": "total_costs_plus_land_cost__xi" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 639, "colLetter": "XO", "cell": "XO3", "header": "Builder Gross Profit", "fieldId": "builder_gross_profit__xo", "dataType": "formula", "value": 0.1999999999999999, "formula": "=IF(UH3>0,(UH3-XH3-XQ3)/UH3,"")", "formulaTranslated": "=IF({mf_gross_revenue_override__uh}>0,({mf_gross_revenue_override__uh}-{total_costs_excluding_land__xh}-{market_value_post_entitlement_sale_to_builder_maximum__xq})/{mf_gross_revenue_override__uh},"")", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" }, { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" }, { "cell": "XQ3", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__xq" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 640, "colLetter": "XP", "cell": "XP3", "header": "Builder GP Target:", "fieldId": "builder_gp_target__xp", "dataType": "number", "value": 0.2, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "0%", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 641, "colLetter": "XQ", "cell": "XQ3", "header": "Market Value Post Entitlement / Sale to Builder (Maximum)", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum__xq", "dataType": "formula", "value": 175891372.3258334, "formula": "=MAX(0,UH3*(1-XP3)-XH3)", "formulaTranslated": "=MAX(0,{mf_gross_revenue_override__uh}*(1-{builder_gp_target__xp})-{total_costs_excluding_land__xh})", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "UH3", "fieldId": "mf_gross_revenue_override__uh" }, { "cell": "XP3", "fieldId": "builder_gp_target__xp" }, { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 642, "colLetter": "XR", "cell": "XR3", "header": "Market Value Post Entitlement / Sale to Builder (Maximum) (Method 2)", "fieldId": "market_value_post_entitlement_sale_to_builder_maximum_method_2__xr", "dataType": "formula", "value": 175891372.3258334, "formula": "=XM3-XH3", "formulaTranslated": "={total_costs_including_land_as_equal_to_80_of_revenue__xm}-{total_costs_excluding_land__xh}", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "XM3", "fieldId": "total_costs_including_land_as_equal_to_80_of_revenue__xm" }, { "cell": "XH3", "fieldId": "total_costs_excluding_land__xh" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 643, "colLetter": "XS", "cell": "XS3", "header": null, "fieldId": "col_xs", "dataType": "blank", "value": null, "formula": null, "formulaTranslated": null, "isArrayFormula": false, "arrayRef": null, "dependencies": [], "externalSheetRefs": [], "headerStyle": { "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": null, "wrapText": false, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": null, "wrapText": false, "textRotation": 0 } }, "readOnly": false }, { "colIndex": 644, "colLetter": "XT", "cell": "XT3", "header": "Avg PPA - City", "fieldId": "avg_ppa_city__xt", "dataType": "formula", "value": null, "formula": "=IFERROR(n AVERAGEIFS(n tblLandComps[PricePerAcre],n tblLandComps[City], $E3n ),n ""n )", "formulaTranslated": "=IFERROR(n AVERAGEIFS(n tblLandComps[PricePerAcre],n tblLandComps[City], {city__e}n ),n ""n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 645, "colLetter": "XU", "cell": "XU3", "header": "Avg PPA - City & County", "fieldId": "avg_ppa_city_county__xu", "dataType": "formula", "value": null, "formula": "=IFERROR(n AVERAGEIFS(n tblLandComps[PricePerAcre],n tblLandComps[City], $E3,n tblLandComps[County], $L3n ),n ""n )", "formulaTranslated": "=IFERROR(n AVERAGEIFS(n tblLandComps[PricePerAcre],n tblLandComps[City], {city__e},n tblLandComps[County], {county__l}n ),n ""n )", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "E3", "fieldId": "city__e" }, { "cell": "L3", "fieldId": "county__l" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true }, { "colIndex": 646, "colLetter": "XV", "cell": "XV3", "header": "Implied Land Value (Comps)", "fieldId": "implied_land_value_comps__xv", "dataType": "formula", "value": null, "formula": "=IFERROR(n $F3 * XU3,n ""n)", "formulaTranslated": "=IFERROR(n {gross_acreage__f} * {avg_ppa_city_county__xu},n ""n)", "isArrayFormula": false, "arrayRef": null, "dependencies": [ { "cell": "F3", "fieldId": "gross_acreage__f" }, { "cell": "XU3", "fieldId": "avg_ppa_city_county__xu" } ], "externalSheetRefs": [], "headerStyle": { "font": { "bold": true, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": "center", "vertical": null, "wrapText": true, "textRotation": 0 } }, "cellStyle": { "numberFormat": "General", "font": { "bold": false, "italic": false, "underline": false, "color": "theme:1,tint:0.0", "name": "Aptos Narrow", "size": 12.0 }, "fill": { "patternType": null, "fgColor": "00000000", "bgColor": "00000000" }, "alignment": { "horizontal": null, "vertical": "top", "wrapText": false, "textRotation": 0 } }, "readOnly": true } ], "metadata": { "uniqueHeaders": 397, "externalSheetsReferenced": [ "CityCounty", "Data", "Inputs", "Prices", "PricesMF", "ScenariosParameters" ], "crossRowReferencesLocal": [ "CP4" ], "localReferencedCells": { "CP4": { "cell": "CP4", "value": 100000, "formula": "=IF(LEN(TRIM(CO4))>1, CO4, SUM(BX4,CA4,CN4))", "isArrayFormula": false, "arrayRef": null, "numberFormat": "_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)" } } } }