{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["SIF Calculator Instructions","SIF Calculator Input","Summary of Roadway Costs","ROW Dedication & Easement","SIF Offset Estimate","Service Area","Land_Use_Descriptions","Max_Rate","Collected_Rate","TDM Instructions","TDM Calculator Input","Point & Trip Red. Look-up Table","Proposed TDM Plan Point Credits","Proposed TDM Plan Trip Red. %","Revised_LUVMET"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":15,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SIF Calculator Instructions","index":0,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Resource Links to External Documents"]
[null,"Code Reference:","LDC Chapter 25 Article 9 Street Impact Fees"]
[null,"SIF Ordinances: ","20201210-061","20201210-062"]
[null,"SIF Study"]
[null,"LDC 25-6-51"]
[null,"LDC 25-6-101"]
[null,"SIF Roadway Capacity Plan Map"]

{"sheet":"SIF Calculator Input","index":1,"n_rows":156,"n_cols":43,"rows_kept":156,"cut":false,"hidden":false,"merged":[[119,1,119,24],[64,2,75,9],[64,11,64,13],[65,11,65,13],[66,11,66,13],[67,11,67,13],[114,3,114,22],[69,19,69,23],[115,3,115,22],[37,1,38,11],[62,3,63,15],[62,16,63,24],[112,3,112,22],[113,3,113,22],[41,16,41,18],[17,30,17,31],[129,0,129,25],[19,16,19,18],[61,1,61,16],[100,3,100,22],[101,3,101,22],[102,3,102,22],[103,3,103,22],[104,3,104,22],[111,3,111,22],[122,16,122,24],[123,18,123,21],[18,30,18,31],[65,24,67,24],[65,22,67,23],[41,22,41,24],[15,1,16,1],[15,2,16,24],[19,22,19,24],[2,0,2,24],[6,2,6,24],[8,2,8,3],[5,2,5,24],[7,2,7,24],[12,3,12,6],[13,3,13,6],[9,2,9,3],[8,5,8,7],[8,21,8,24],[8,8,8,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Impact Fee Calculation Worksheet"]
["City of Austin, Texas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.austintexas.gov/department/street-impact-fee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Permit ",null,{"$f":"SUM(AE7:AM7)","v":0}]
[null,"Development Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assessment Date","2018-03-29",{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(D14>=DATE(2019,1,1),2,1)))","v":""},{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(D13<DATE(2013,4,1),1,IF(D13>=DATE(2018,4,1),3,2))))","v":""}]
[null,"Applicant:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Permit ",{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(AND($AF$6=1,(D13<DATE(2013,4,1))),1,0)))","v":""},{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(AND($AF$6=2,(D13<DATE(2013,4,1))),2,0)))","v":""},{"$f":"IF(D13=\"\",\"\",IF(AND($AF$6=1,IF(AND(D13>=DATE(2013,4,1),(D13<DATE(2018,4,1))),3,0)),3,0))","v":""},{"$f":"IF(D13=\"\",\"\",IF(AND($AF$6=2,IF(AND(D13>=DATE(2013,4,1),(D13<DATE(2018,4,1))),IF(D14<(D13+730),4,0),0)),4,0))","v":""},{"$f":"IF(D13=\"\",\"\",IF(AND($AF$6=2,IF(AND(D13>=DATE(2013,4,1),(D13<DATE(2018,4,1))),IF(D14>=(D13+730),5,0),0)),5,0))","v":""},{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(AND($AF$6=1,((D13>=DATE(2018,4,1)))),6,0)))","v":""},{"$f":"IF(D13=\"\",\"\",IF(D14=\"\",\"\",IF(AND($AF$6=2,((D13>=DATE(2019,1,1)))),7,0)))","v":""},{"$f":"IF(D13=\"\",\"\",IF(AND($AF$6=2,IF(AND(D13>=DATE(2018,4,1),(D13<DATE(2019,1,1))),IF(D14<(D13+730),8,0),0)),8,0))","v":""},{"$f":"IF(D13=\"\",\"\",IF(AND($AF$6=2,IF(AND(D13>=DATE(2018,4,1),(D13<DATE(2019,1,1))),IF(D14>=(D13+730),9,0),0)),9,0))","v":""}]
[null,"Legal Description (Lot, Block):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A",23,10,1,2,3,4,5,6,7,8,9]
[null,"Case Number:",null,null,null,"Date of Worksheet:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Initals: ",null,null,null,null,null,null,"B",24,11]
[null,"TIA Ref # (if applicable):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",25,12,null,null,null,"A","OUTSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUD/PDA Cases approved prior to December 21, 2020?",null,null,null,null,"D",26,13,"X","Yes",null,"B","OUTSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($Y$45=\"\",$Y$51=\"\"),\"\",\"X\")","v":""},"Redevelopment Project? Updated based on existing land use input",null,null,null,null,"E",27,14,null,"No",null,"C","OUTSIDE"]
[null,null,"Date of Final Plat Approval: ",null,null,null,null,{"$f":"IF($D$14=\"Before June 21, 2022\",\"No Street Impact Fee Collected\",IF($B$23=\"\",\"\", IF($B$23=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Part of larger developement?",null,"Worksheet Last Updated: 04/03/2025",null,null,"F",28,15,"Before December 21, 2020","Before June 21, 2022",null,"D","OUTSIDE"]
[null,null,"Date of Building Permit Issue: ",null,null,null,null,{"$f":"IF(AND($D$14=\"On or after June 21, 2022\",$V$14=\"X\"),\"No Street Impact Fee Collected\",IF($V$11=\"X\",\"No Street Impact Fee Collected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIA approved prior to December 21, 2020?",null,null,null,null,"G",29,16,"On or after December 21, 2020","On or after June 21, 2022",null,"E","OUTSIDE"]
[null,null,"Service Area (select from list): ",null,null,null,null,null,null,"Located in University District Overlay?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",30,17,null,"On or after December 21, 2023",null,"F","INSIDE"]
[null,"Notes: ","(1) Effective date of the ordinance is December 21, 2020 and a grace period of 18 months applies.  As a result no fee until builing permits issued June 21, 2022 or later.\n(2) Applicant may be eligible for reductions or offsets for infrastructure built.  Applicant to apply for either with Transportation and Public Works Department.\n(3) Total Street Impact Fee Collection Amount represents the sum of Proposed Land Uses associated fees less Existing Land Uses associated fees, or net new trips.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I",31,18,null,null,null,"G","OUTSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J",32,19,null,null,null,"H","OUTSIDE"]
[null,"STREET IMPACT FEE CALCULATION:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K, Inside SL 360",33,20,null,null,null,"I","INSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"K, Outside SL 360",34,20,null,null,null,"J","INSIDE"]
[null,"PROPOSED LAND USES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Assessable Fee",null,null,null,null,null,"Potential Collection Amounts",null,null,null,null,"L",35,21,null,null,null,"K, Inside SL 360","INSIDE"]
[null,"Land Uses (select from list):",null,"Development Unit:",null,"# of Units:",null,"PM Peak Hour Trip Rate:",null,"Trip Length:\n(Miles)",null,null,null,"Demand:\n(Vehicle-Miles)",null,null,"Maximum Fee Per \nDevelopment Unit:",null,"Maximum Fee:",null,null,null,"Impact Fee Per Development Unit:",null,"Street Impact Fee:",null,null,"M",36,22,"PM Peak Trips",null,null,"K, Outside SL 360","OUTSIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",37,23,null,null,null,"L","INSIDE"]
[null,null,null,{"$f":"IF(B23=\"\",\"\",IF(B23=\"Please Enter Dates Properly\",\"\",VLOOKUP(B23,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B23=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B23,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B23,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J23= \"\",\"\",IF(H23=\"\",\"\",H23*J23))","v":""},null,null,{"$f":"IF(B23=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B23,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B23=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F23=\"\",\"Enter # of Units\",Q23*F23)))))","v":""},{"$f":"IF(B23=\"\",0,IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF($D$14=\"Before June 21, 2022\",\"No Street Impact Fee Collected\",\"\")))))","v":0},null,null,{"$f":"IF(B23=\"\",\"\",IF(T23<>\"\",T23,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG23=TRUE,F23<1),0,IF(AND(AG23=TRUE,F23<5),0.5*VLOOKUP(B23,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B23,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,{"$f":"IF(W23=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B23=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F23=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W23*F23)))))))","v":""},null,null,"O",38,24,{"$f":"IF(ISERROR(VLOOKUP(B23,Collected_Rate!$A$3:$K$80,11,FALSE)*F23),0,VLOOKUP(B23,Collected_Rate!$A$3:$K$80,11,FALSE)*F23)","v":0},null,{"$f":"NOT(ISERROR(MATCH(B23,$AF$24:$AF$40,0)))","v":false},"M","OUTSIDE"]
[null,null,null,{"$f":"IF(B24=\"\",\"\",IF(B24=\"Please Enter Dates Properly\",\"\",VLOOKUP(B24,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B24=\"\",\"\",VLOOKUP(B24,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B24=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B24,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B24,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J24= \"\",\"\",IF(H24=\"\",\"\",H24*J24))","v":""},null,null,{"$f":"IF(B24=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B24,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",{"$f":"IF(B24=\"\",0,IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF($D$14=\"Before June 21, 2022\",\"No Street Impact Fee Collected\",\"\")))))","v":0},null,null,{"$f":"IF(B24=\"\",\"\",IF(T24<>\"\",T24,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG24=TRUE,F24<1),0,IF(AND(AG24=TRUE,F24<5),0.5*VLOOKUP(B24,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B24,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,"P",39,25,{"$f":"IF(ISERROR(VLOOKUP(B24,Collected_Rate!$A$3:$K$80,11,FALSE)*F24),0,VLOOKUP(B24,Collected_Rate!$A$3:$K$80,11,FALSE)*F24)","v":0},{"$f":"Collected_Rate!A63","v":"(933) Fast Food Restaurant without Drive-Thru Window"},{"$f":"NOT(ISERROR(MATCH(B24,$AF$24:$AF$40,0)))","v":false},"N","OUTSIDE",{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AJ$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AK$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AL$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AM$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AN$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AO$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AP$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B26=\"\",\"\",IF($AF$5=$AQ$19,ROUND(VLOOKUP(B26,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""}]
[null,null,null,{"$f":"IF(B25=\"\",\"\",IF(B25=\"Please Enter Dates Properly\",\"\",VLOOKUP(B25,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B25=\"\",\"\",VLOOKUP(B25,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B25=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B25,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B25,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B25=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B25,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B25=\"\",\"\",IF(T25<>\"\",T25,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG25=TRUE,F25<1),0,IF(AND(AG25=TRUE,F25<5),0.5*VLOOKUP(B25,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B25,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,"DT",40,26,{"$f":"IF(ISERROR(VLOOKUP(B25,Collected_Rate!$A$3:$K$80,11,FALSE)*F25),0,VLOOKUP(B25,Collected_Rate!$A$3:$K$80,11,FALSE)*F25)","v":0},{"$f":"Collected_Rate!A64","v":"(932) High Turnover (Sit-Down) Restaurant"},false,"O","OUTSIDE",{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AJ$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AK$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AL$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AM$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AN$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AO$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AP$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B27=\"\",\"\",IF($AF$5=$AQ$19,ROUND(VLOOKUP(B27,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""}]
[null,null,null,{"$f":"IF(B26=\"\",\"\",IF(B26=\"Please Enter Dates Properly\",\"\",VLOOKUP(B26,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B26=\"\",\"\",VLOOKUP(B26,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B26=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B26,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B26,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B26=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B26,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B26=\"\",\"\",IF(T26<>\"\",T26,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG26=TRUE,F26<1),0,IF(AND(AG26=TRUE,F26<5),0.5*VLOOKUP(B26,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B26,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,"ETJ",41,27,{"$f":"IF(ISERROR(VLOOKUP(B26,Collected_Rate!$A$3:$K$80,11,FALSE)*F26),0,VLOOKUP(B26,Collected_Rate!$A$3:$K$80,11,FALSE)*F26)","v":0},{"$f":"Collected_Rate!A65","v":"(931) Quality Restaurant"},false,"P","OUTSIDE",{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AJ$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AK$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AL$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AM$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AN$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AO$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AP$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B28=\"\",\"\",IF($AF$5=$AQ$19,ROUND(VLOOKUP(B28,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""}]
[null,null,null,{"$f":"IF(B27=\"\",\"\",IF(B27=\"Please Enter Dates Properly\",\"\",VLOOKUP(B27,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B27=\"\",\"\",VLOOKUP(B27,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B27=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B27,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B27,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B27=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B27,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B27=\"\",\"\",IF(T27<>\"\",T27,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG27=TRUE,F27<1),0,IF(AND(AG27=TRUE,F27<5),0.5*VLOOKUP(B27,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B27,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B27,Collected_Rate!$A$3:$K$80,11,FALSE)*F27),0,VLOOKUP(B27,Collected_Rate!$A$3:$K$80,11,FALSE)*F27)","v":0},null,false,"DT","INSIDE",{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AJ$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AK$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AL$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AM$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AN$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AO$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AP$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B29=\"\",\"\",IF($AF$5=$AQ$19,ROUND(VLOOKUP(B29,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""}]
[null,null,null,{"$f":"IF(B28=\"\",\"\",IF(B28=\"Please Enter Dates Properly\",\"\",VLOOKUP(B28,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B28=\"\",\"\",VLOOKUP(B28,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B28=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B28,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B28,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B28=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B28,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B28=\"\",\"\",IF(T28<>\"\",T28,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG28=TRUE,F28<1),0,IF(AND(AG28=TRUE,F28<5),0.5*VLOOKUP(B28,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B28,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B28,Collected_Rate!$A$3:$K$80,11,FALSE)*F28),0,VLOOKUP(B28,Collected_Rate!$A$3:$K$80,11,FALSE)*F28)","v":0},{"$f":"Collected_Rate!A44","v":"(640) Animal Hospital/Veterinary Clinic"},false,"ETJ","OUTSIDE",{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AJ$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AK$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AL$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AM$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AN$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AO$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AP$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""},{"$f":"IF(B30=\"\",\"\",IF($AF$5=$AQ$19,ROUND(VLOOKUP(B30,#REF!,HLOOKUP($D$15,#REF!,87,FALSE),FALSE),0),0))","v":""}]
[null,null,null,{"$f":"IF(B29=\"\",\"\",IF(B29=\"Please Enter Dates Properly\",\"\",VLOOKUP(B29,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B29=\"\",\"\",VLOOKUP(B29,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B29=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B29,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B29,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B29=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B29,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B29=\"\",\"\",IF(T29<>\"\",T29,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG29=TRUE,F29<1),0,IF(AND(AG29=TRUE,F29<5),0.5*VLOOKUP(B29,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B29,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,null,{"$f":"W23/Q23","v":{"$error":"#VALUE!"}},null,{"$f":"IF(ISERROR(VLOOKUP(B29,Collected_Rate!$A$3:$K$80,11,FALSE)*F29),0,VLOOKUP(B29,Collected_Rate!$A$3:$K$80,11,FALSE)*F29)","v":0},{"$f":"Collected_Rate!A34","v":"(565) Day Care Center"},false]
[null,null,null,{"$f":"IF(B30=\"\",\"\",IF(B30=\"Please Enter Dates Properly\",\"\",VLOOKUP(B30,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B30=\"\",\"\",VLOOKUP(B30,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B30=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B30,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B30,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,"",null,null,{"$f":"IF(B30=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B30,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,"",0,null,null,{"$f":"IF(B30=\"\",\"\",IF(T30<>\"\",T30,IF(OR($V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(AND(AG30=TRUE,F30<1),0,IF(AND(AG30=TRUE,F30<5),0.5*VLOOKUP(B30,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE),VLOOKUP(B30,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,"",null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B30,Collected_Rate!$A$3:$K$80,11,FALSE)*F30),0,VLOOKUP(B30,Collected_Rate!$A$3:$K$80,11,FALSE)*F30)","v":0},{"$f":"Collected_Rate!A80","v":"(918) Hair Salon"},false,{"$f":"IF(B61=\"\",\"\",AG30*F61)","v":""}]
[null,"Note: Plat Approval and Building Permit dates must be selected prior to selecting land use.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Collected_Rate!A68","v":"(815) Free-Standing Discount Store"}]
[null,"Custom Land Uses (manually input):",null,"Development Unit:1",null,"# of Units:",null,"PM Peak Hour Trip Rate:2",null,"Trip Length:\n(Miles)3",null,"Residential?4",null,"Demand:\n(Vehicle-Miles)",null,null,null,null,null,"% Reduction\n(Per Ord. 20201210-061 Part2.D.4-6)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Collected_Rate!A69","v":"(817) Nursery (Garden Center)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J33=\"\",\"\",IF(J33>6,ROUND(H33*6,2),ROUND(H33*J33,2)))","v":""},null,null,{"$f":"IF(B33=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N33))))","v":""},null,{"$f":"IF(B33=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F33=\"\",\"Enter # of Units\",Q33*F33)))))","v":""},null,null,null,{"$f":"IF(B33=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(L33=\"Yes\",N33*Collected_Rate!$AO$3*(1-T33),IF(N33=\"\",\"Enter Custom Land Use Data\",N33*Collected_Rate!$AO$4*(1-T33)))))))))","v":""},null,{"$f":"IF(W33=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B33=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F33=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W33*F33)))))))","v":""},null,null,null,null,null,{"$f":"IF(F33=\"\",0,F33*H33)","v":0},{"$f":"Collected_Rate!A70","v":"(862) Home Improvement Superstore"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J34=\"\",\"\",IF(J34>6,ROUND(H34*6,2),ROUND(H34*J34,2)))","v":""},null,null,{"$f":"IF(B34=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N34))))","v":""},null,{"$f":"IF(B34=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F34=\"\",\"Enter # of Units\",Q34*F34)))))","v":""},null,null,null,{"$f":"IF(B34=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(L34=\"Yes\",N34*Collected_Rate!$AO$3*(1-T34),IF(N34=\"\",\"Enter Custom Land Use Data\",N34*Collected_Rate!$AO$4*(1-T34)))))))))","v":""},null,{"$f":"IF(W34=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B34=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F34=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W34*F34)))))))","v":""},null,null,null,null,null,{"$f":"IF(F34=\"\",0,F34*H34)","v":0},{"$f":"Collected_Rate!A71","v":"(880) Pharmacy/Drugstore w/o Drive-Thru Window"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(B35=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N35))))","v":""},null,{"$f":"IF(B35=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F35=\"\",\"Enter # of Units\",Q35*F35)))))","v":""},null,null,null,{"$f":"IF(B35=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(L35=\"Yes\",N35*Collected_Rate!$AO$3*(1-T35),IF(N35=\"\",\"Enter Custom Land Use Data\",N35*Collected_Rate!$AO$4*(1-T35)))))))))","v":""},null,{"$f":"IF(W35=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B35=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F35=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W35*F35)))))))","v":""},null,null,null,null,null,{"$f":"IF(F35=\"\",0,F35*H35)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(B36=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N36))))","v":""},null,{"$f":"IF(B36=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F36=\"\",\"Enter # of Units\",Q36*F36)))))","v":""},null,null,null,{"$f":"IF(B36=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(L36=\"Yes\",N36*Collected_Rate!$AO$3*(1-T36),IF(N36=\"\",\"Enter Custom Land Use Data\",N36*Collected_Rate!$AO$4*(1-T36)))))))))","v":""},null,{"$f":"IF(W36=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B36=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F36=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W36*F36)))))))","v":""},null,null,null,null,null,{"$f":"IF(F36=\"\",0,F36*H36)","v":0},{"$f":"Collected_Rate!A73","v":"(820) Shopping Center"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,{"$f":"IF(B37=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N37))))","v":""},null,{"$f":"IF(B37=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F37=\"\",\"Enter # of Units\",Q37*F37)))))","v":""},null,null,null,{"$f":"IF(B37=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",IF(L37=\"Yes\",N37*Collected_Rate!$AO$3*(1-T37),IF(N37=\"\",\"Enter Custom Land Use Data\",N37*Collected_Rate!$AO$4*(1-T37)))))))))","v":""},null,{"$f":"IF(W37=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B37=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F37=\"\",\"Enter # of Units\",IF(AND($AE$56<10,$V$13=\"\"),\"Less than 10 PM Peak Hour Trips: $0 Collection Rate\",W37*F37)))))))","v":""},null,null,null,null,null,{"$f":"IF(F37=\"\",0,F37*H37)","v":0},{"$f":"Collected_Rate!A74","v":"(850) Supermarket"}]
[null,"Custom Land Uses Notes: 1Development unit is basis for which trip generation is based on (e.g. Dwelling Unit, Beds, 1,000 s.f., etc.) 2PM Peak Hour trip rate per 10th Edition of Institute of Engineer's Trip Generation Manual for peak hour of adjacent street traffic. Pass-by rates reduction can be applied for eligible categories. 3Trip Length - select from similar land use trip length in \"Collected_Rate\" tab of spreadsheet or National Household Travel Survey for land use. Maximum Trip Length is 6 miles. 4Select \"Yes\" if land use is residential and \"No\" if land use is non-residential.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAX ASSESSABLE FEE WITH NO REDUCTION:",{"$f":"SUM(R22:S37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Collected_Rate!A75","v":"(864) Toy/Children's Superstore"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUBTOTAL PROPOSED LAND USES STREET IMPACT FEE COLLECTION AMOUNT :",null,{"$f":"SUM(Y23:Y37)","v":0},null,null,null,null,null,null,{"$f":"Collected_Rate!A76","v":"(875) Department Store"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Collected_Rate!A53","v":"(942) Automobile Care Center"}]
[]
[null,"EXISTING LAND USES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum Assessable Fee Reduction",null,null,null,null,null,"Existing Use Fee Reduction (if applicable)"]
[null,"Land Uses (select from list):",null,"Development Unit:",null,"# of Units:",null,"PM Peak Hour Trip Rate:",null,"Trip Length:\n(Miles)",null,null,null,"Demand:\n(Vehicle-Miles)",null,null,"Maximum Fee Per \nDevelopment Unit:",null,"Maximum Fee:",null,null,null,"Impact Fee Per Development Unit:",null,"Street Impact Fee:"]
[]
[null,null,null,{"$f":"IF(B45=\"\",\"\",IF(B45=\"Please Enter Dates Properly\",\"\",VLOOKUP(B45,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B45=\"\",\"\",VLOOKUP(B45,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B45=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B45,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B45,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J45= \"\",\"\",IF(H45=\"\",\"\",H45*J45))","v":""},null,null,{"$f":"IF(B45=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B45,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B45=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F45=\"\",\"Enter # of Units\",Q45*F45)))))","v":""},null,null,null,{"$f":"IF(B45=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF($D$15=\"\",\"Enter Service Area\",IF(OR('SIF Calculator Input'!B45=\"(911) Walk-In Bank\", 'SIF Calculator Input'!B45=\"(912) Drive-In Bank\",'SIF Calculator Input'!B45=\"(850) Supermarket\"),Collected_Rate!$AO$4*'SIF Calculator Input'!N45,VLOOKUP(B45,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,{"$f":"IF(W45=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B45=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F45=\"\",\"Enter # of Units\",W45*F45))))))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B45,Collected_Rate!$A$3:$K$80,11,FALSE)*F45),0,VLOOKUP(B45,Collected_Rate!$A$3:$K$80,11,FALSE)*F45)","v":0}]
[null,null,null,{"$f":"IF(B46=\"\",\"\",IF(B46=\"Please Enter Dates Properly\",\"\",VLOOKUP(B46,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B46=\"\",\"\",VLOOKUP(B46,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B46=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B46,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B46,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J46= \"\",\"\",IF(H46=\"\",\"\",H46*J46))","v":""},null,null,{"$f":"IF(B46=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B46,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B46=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F46=\"\",\"Enter # of Units\",Q46*F46)))))","v":""},null,null,null,{"$f":"IF(B46=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF($D$15=\"\",\"Enter Service Area\",IF(OR('SIF Calculator Input'!B46=\"(911) Walk-In Bank\",'SIF Calculator Input'!B46=\"(912) Drive-In Bank\",'SIF Calculator Input'!B46=\"(850) Supermarket\"),Collected_Rate!$AO$4*'SIF Calculator Input'!N46,VLOOKUP(B46,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,{"$f":"IF(W46=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B46=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F46=\"\",\"Enter # of Units\",W46*F46))))))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B46,Collected_Rate!$A$3:$K$80,11,FALSE)*F46),0,VLOOKUP(B46,Collected_Rate!$A$3:$K$80,11,FALSE)*F46)","v":0}]
[null,null,null,{"$f":"IF(B47=\"\",\"\",IF(B47=\"Please Enter Dates Properly\",\"\",VLOOKUP(B47,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B47=\"\",\"\",VLOOKUP(B47,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B47=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B47,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B47,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J47= \"\",\"\",IF(H47=\"\",\"\",H47*J47))","v":""},null,null,{"$f":"IF(B47=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B47,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B47=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F47=\"\",\"Enter # of Units\",Q47*F47)))))","v":""},null,null,null,{"$f":"IF(B47=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF($D$15=\"\",\"Enter Service Area\",IF(OR('SIF Calculator Input'!B47=\"(911) Walk-In Bank\", 'SIF Calculator Input'!B47=\"(912) Drive-In Bank\",'SIF Calculator Input'!B47=\"(850) Supermarket\"),Collected_Rate!$AO$4*'SIF Calculator Input'!N47,VLOOKUP(B47,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,{"$f":"IF(W47=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B47=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F47=\"\",\"Enter # of Units\",W47*F47))))))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B47,Collected_Rate!$A$3:$K$80,11,FALSE)*F47),0,VLOOKUP(B47,Collected_Rate!$A$3:$K$80,11,FALSE)*F47)","v":0}]
[null,null,null,{"$f":"IF(B48=\"\",\"\",IF(B48=\"Please Enter Dates Properly\",\"\",VLOOKUP(B48,Collected_Rate!$A$4:$G$80,7,FALSE)))","v":""},null,null,null,{"$f":"IF(B48=\"\",\"\",VLOOKUP(B48,Collected_Rate!$A$4:$V$80,11,FALSE))","v":""},null,{"$f":"IF(B48=\"\",\"\",IF($D$15=\"\",\"\",IF(VLOOKUP($D$15,$AH$10:$AI$28,2,FALSE)=\"INSIDE\",VLOOKUP(B48,Collected_Rate!$A$4:$V$80,19,FALSE),VLOOKUP(B48,Collected_Rate!$A$4:$V$80,20,FALSE))))","v":""},null,null,null,{"$f":"IF(J48= \"\",\"\",IF(H48=\"\",\"\",H48*J48))","v":""},null,null,{"$f":"IF(B48=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B48,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B48=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F48=\"\",\"Enter # of Units\",Q48*F48)))))","v":""},null,null,null,{"$f":"IF(B48=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF($D$15=\"\",\"Enter Service Area\",IF(OR('SIF Calculator Input'!B48=\"(911) Walk-In Bank\", 'SIF Calculator Input'!B48=\"(912) Drive-In Bank\",'SIF Calculator Input'!B48=\"(850) Supermarket\"),Collected_Rate!$AO$4*'SIF Calculator Input'!N48,VLOOKUP(B48,Collected_Rate!$A$4:$AN$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AC$26,2,FALSE),FALSE)))))))","v":""},null,{"$f":"IF(W48=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B48=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F48=\"\",\"Enter # of Units\",W48*F48))))))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(B48,Collected_Rate!$A$3:$K$80,11,FALSE)*F48),0,VLOOKUP(B48,Collected_Rate!$A$3:$K$80,11,FALSE)*F48)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B49=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(B49,Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)))))","v":""},null,{"$f":"IF(B49=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F49=\"\",\"Enter # of Units\",Q49*F49)))))","v":""}]
[null,"Custom Land Uses (manually input):",null,"Development Unit:1",null,"# of Units:",null,"PM Peak Hour Trip Rate:2",null,"Trip Length:\n(Miles)3",null,"Residential?4",null,"Demand:\n(Vehicle-Miles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J51=\"\",\"\",IF(J51>6,H51*6,H51*J51))","v":""},null,null,{"$f":"IF(B51=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N51))))","v":""},null,{"$f":"IF(B51=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F51=\"\",\"Enter # of Units\",Q51*F51)))))","v":""},null,null,null,{"$f":"IF(B51=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(L51=\"Yes\",N51*Collected_Rate!$AO$3,IF(N51=\"\",\"Enter Custom Land Use Data\",N51*Collected_Rate!$AO$4)))))))","v":""},null,{"$f":"IF(W51=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B51=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(N51=\"\",\"Enter Custom Data\",W51*F51))))))","v":""},null,null,null,null,null,{"$f":"IF(F51=\"\",0,F51*H51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52=\"\",\"\",IF(J52>6,H52*6,H52*J52))","v":""},null,null,{"$f":"IF(B52=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N52))))","v":""},null,{"$f":"IF(B52=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F52=\"\",\"Enter # of Units\",Q52*F52)))))","v":""},null,null,null,{"$f":"IF(B52=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(L52=\"Yes\",N52*Collected_Rate!$AO$3,IF(N52=\"\",\"Enter Custom Land Use Data\",N52*Collected_Rate!$AO$4)))))))","v":""},null,{"$f":"IF(W52=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B52=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(N52=\"\",\"Enter Custom Data\",W52*F52))))))","v":""},null,null,null,null,null,{"$f":"IF(F52=\"\",0,F52*H52)","v":0},{"$f":"Collected_Rate!A13","v":"(210) Single-Family Detached Housing"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J53=\"\",\"\",IF(J53>6,H53*6,H53*J53))","v":""},null,null,{"$f":"IF(B53=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N53))))","v":""},null,{"$f":"IF(B53=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F53=\"\",\"Enter # of Units\",Q53*F53)))))","v":""},null,null,null,{"$f":"IF(B53=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(L53=\"Yes\",N53*Collected_Rate!$AO$3,IF(N53=\"\",\"Enter Custom Land Use Data\",N53*Collected_Rate!$AO$4)))))))","v":""},null,{"$f":"IF(W53=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B53=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(N53=\"\",\"Enter Custom Data\",W53*F53))))))","v":""},null,null,null,null,null,{"$f":"IF(F53=\"\",0,F53*H53)","v":0},{"$f":"Collected_Rate!A14","v":"(220) Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J54=\"\",\"\",IF(J54>6,H54*6,H54*J54))","v":""},null,null,{"$f":"IF(B54=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N54))))","v":""},null,{"$f":"IF(B54=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F54=\"\",\"Enter # of Units\",Q54*F54)))))","v":""},null,null,null,{"$f":"IF(B54=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(L54=\"Yes\",N54*Collected_Rate!$AO$3,IF(N54=\"\",\"Enter Custom Land Use Data\",N54*Collected_Rate!$AO$4)))))))","v":""},null,{"$f":"IF(W54=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B54=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(N54=\"\",\"Enter Custom Data\",W54*F54))))))","v":""},null,null,null,null,null,{"$f":"IF(F54=\"\",0,F54*H54)","v":0},{"$f":"Collected_Rate!A15","v":"(221) Mid-Rise Apartments or Condominiums"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J55=\"\",\"\",IF(J55>6,H55*6,H55*J55))","v":""},null,null,{"$f":"IF(B55=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",VLOOKUP(\"PORT AND TERMINAL\",Max_Rate!$A$4:$Z$80,VLOOKUP('SIF Calculator Input'!$D$15,'SIF Calculator Input'!$AB$8:$AD$26,3,FALSE),FALSE)*N55))))","v":""},null,{"$f":"IF(B55=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(F55=\"\",\"Enter # of Units\",Q55*F55)))))","v":""},null,null,null,{"$f":"IF(B55=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(OR($D$14=\"Before June 21, 2022\",$V$11=\"X\",AND($V$14=\"X\",$D$14=\"On or after June 21, 2022\")),\"No Street Impact Fee Collected\",IF(L55=\"Yes\",N55*Collected_Rate!$AO$3,IF(N55=\"\",\"Enter Custom Land Use Data\",N55*Collected_Rate!$AO$4)))))))","v":""},null,{"$f":"IF(W55=\"No Street Impact Fee Collected\",\"No Street Impact Fee Collected\",IF(B55=\"\",\"\",IF($D$13=\"\",\"Enter Date of Final Plat Approval\",IF($D$14=\"\",\"Enter Date of Building Permit Application\",IF($D$15=\"\",\"Enter Service Area\",IF(N55=\"\",\"Enter Custom Data\",W55*F55))))))","v":""},null,null,null,null,null,{"$f":"IF(F55=\"\",0,F55*H55)","v":0},{"$f":"Collected_Rate!A16","v":"(222) High-Rise Apartments or Condominiums"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H56=\"\",\"\",IF(H56>6,F56*6,F56*H56))","v":""},null,null,null,null,null,"MAX ASSESSABLE FEE REDUCTION:",{"$f":"SUM(R45:S55)","v":0},null,null,null,null,null,null,null,null,null,null,"Net PM Peak Trips",{"$f":"SUM(AE23:AE37)-SUM(AE45:AE55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TDM Plan Trip Reduction %*:",{"$f":"Y75","v":0},null,null,null,null,"TOTAL EXISTING LAND USES FEE REDUCTION  :",{"$f":"SUM(Y45:Y55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROW Dedication Value",{"$f":"'ROW Dedication & Easement'!F10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Easement Value",{"$f":"'ROW Dedication & Easement'!F21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM ASSESSABLE FEE MINUS ROW DEDICATION, EASEMENT, TDM:",{"$f":"S38*(1-S57)-S56-S58-S59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL POTENTIAL STREET IMPACT FEE COLLECTION AMOUNT :",{"$f":"IF(AND(S38<S56,S57<=0,S58<=0,S59<=0),\"No Fee Due\",IF(AND(OR(S58>0,S59>0),OR(S60<0,S60<(Y39-Y57))),\"Discuss w/Supervisor\",IF(Y39-Y57<0,\"No Fee Due\",Y39-Y57)))","v":0}]
[null,"Land Use Selection Note: The land use categories are based on the descriptions contained within the ITE Trip Generation Manual 10th edition.  Questions regarding the appropriate category for a particular use may be directed to TPW Transportation Development Services staff."]
[null,null,null,"Collection Rate Reductions Notes",null,null,null,null,null,null,null,null,null,null,null,null,"Collection Rate Reductions"]
[]
[null,null,"Reductions:\nInternal Capture / Mixed Use Reduction.  The amount of street impacts fees can be reduced up to 20% per LDC 25-6-667.\nTransit Proximity Reduction.  The amount of street impacts fees can be reduced up to 20% per LDC 25-6-667.\nParking Reduction.  The amount of street impacts fees can be reduced up to 20% per LDC 25-6-667.\nAffordability Related Reduction: Reduction $ Amount is equal to # Affordable Units multiplied by \"Impact Fee for Development Unit\" above per LDC 25-6-668. Confirm with Staff # of Affordable Units that meet criteria for reduction\n",null,null,null,null,null,null,null,null,"Land Use (Affordable)",null,null,null,"# Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AC66=\"Incorrect Land Use\",AC67=\"Incorrect Land Use\",AC68=\"Incorrect Land Use\"),\"Land Use Not in Proposed Land Uses\",\"Affordability Related Reductions ($):\")","v":"Affordability Related Reductions ($):"},null,{"$f":"IF(AC66=\"\",0,IF(OR(AC66=\"Enter Units\",AC67=\"Enter Units\",AC68=\"Enter Units\"),\"Enter Units\",SUM(AC66:AC68)))","v":0},null,null,null,{"$f":"IF(L66=\"\",\"\",IF(OR(P66=\"\",P66=0),\"Enter Units\",IF(ISERROR(VLOOKUP(L66,$B$23:$W$30,20,FALSE)),\"Incorrect Land Use\",VLOOKUP(L66,$B$23:$W$30,22,FALSE)*P66)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L67=\"\",\"\",IF(OR(P67=\"\",P67=0),\"Enter Units\",IF(ISERROR(VLOOKUP(L67,$B$23:$W$30,20,FALSE)),\"Incorrect Land Use\",VLOOKUP(L67,$B$23:$W$30,22,FALSE)*P67)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L68=\"\",\"\",IF(OR(P68=\"\",P68=0),\"Enter Units\",IF(ISERROR(VLOOKUP(L68,$B$23:$W$30,20,FALSE)),\"Incorrect Land Use\",VLOOKUP(L68,$B$23:$W$30,22,FALSE)*P68)))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POTENTIAL SIF COLLECTION AMOUNT AFTER AFFORDABILITY REDUCTIONS:",null,null,null,null,{"$f":"IF(OR(Y61=\"No Fee Due\",Y61=\"Discuss w/Supervisor\"),0,IF(Y66=\"Enter Units\",\"Enter Affordable Units\",IF(Y66>0,ROUND((Y61-Y66),2),Y61)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U72=\"\",\"Internal Capture (IC) Reduction:\",IF(U72>0.2,\"ERROR! REDUCTION EXCEEDS CAP\",\"Internal Capture (IC) Reduction:\"))","v":"Internal Capture (IC) Reduction:"},{"$f":"IF('TDM Calculator Input'!$D$10=\"Manually enter agreed-to trip reduction % here\",0,'TDM Calculator Input'!$D$10)","v":0},null,null,"SIF IC Reduction:",{"$f":"IF(U72<0.05,0,IF(U72<0.1,0.05,IF(U72<0.15,0.1,IF(U72<0.2,0.15,0.2))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U73=\"\",\"Transit Proximity (TP) Reduction:\",IF(U73>0.2,\"ERROR! REDUCTION EXCEEDS CAP\",\"Transit Proximity (TP) Reduction:\"))","v":"Transit Proximity (TP) Reduction:"},{"$f":"IF('TDM Calculator Input'!C11=\"Select from Drop-Down Menu\",\"\",'Proposed TDM Plan Trip Red. %'!$B$7)","v":0},null,null,"SIF TP Reduction:",{"$f":"IF(U73=\"\",0,IF($D$15=\"\",\"Enter Service Area\",IF(AND(OR($D$15=\"DT\",$I$15=\"X\"),U73>0.2),0.2,IF($I$15=\"X\",U73,IF(AND(OR($D$15=\"F\",$D$15=\"I\",$D$15=\"J\",$D$15=\"K, Inside SL 360\",$D$15=\"L\"),U73>0.1),0.1,IF(AND(OR($D$15=\"A\",$D$15=\"B\",$D$15=\"C\",$D$15=\"D\",$D$15=\"E\",$D$15=\"H\",$D$15=\"K, Outside SL 360\",$D$15=\"M\",$D$15=\"N\",$D$15=\"O\",$D$15=\"P\",$D$15=\"ETJ\"),U73>0.05),0.05,U73))))))","v":"Enter Service Area"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U74=\"\",\"Parking Reduction:\",IF(U74>0.2,\"ERROR! REDUCTION EXCEEDS CAP\",\"Parking Reduction:\"))","v":"Parking Reduction:"},{"$f":"'Proposed TDM Plan Trip Red. %'!$B$15","v":0},null,null,"SIF P Reduction:",{"$f":"IF(U74=0,0,IF($D$15=\"\",\"Enter Service Area\",IF(AND(OR($D$15=\"DT\",$I$15=\"X\"),U74>0.2),0.2,IF($I$15=\"X\",U74,IF(AND(OR($D$15=\"F\",$D$15=\"I\",$D$15=\"J\",$D$15=\"K, Inside SL 360\",$D$15=\"L\"),U74>0.1),0.1,IF(AND(OR($D$15=\"A\",$D$15=\"B\",$D$15=\"C\",$D$15=\"D\",$D$15=\"E\",$D$15=\"H\",$D$15=\"K, Outside SL 360\",$D$15=\"M\",$D$15=\"N\",$D$15=\"O\",$D$15=\"P\",$D$15=\"ETJ\"),U74>0.05),0.05,U74))))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobility Related Street Impact Fee Reductions (%):",{"$f":"SUM(Y72:Y74)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobility Related Street Impact Fee Reductions ($):",{"$f":"IF(Y61=\"No Fee Due\",\"\",IF(Y73=\"Enter Service Area\",\"Enter Service Area\",IF(Y75>0,ROUND((Y70*Y75),2),0)))","v":"Enter Service Area"}]
[null,null,"Applicant must provide proof of reductions."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL POTENTIAL STREET IMPACT FEE COLLECTION AMOUNT AFTER AFFORDABILITY AND MOBILITY RELATED REDUCTIONS:",{"$f":"IF(OR(Y61=\"\",Y61=0),0,IF(Y61=\"No Fee Due\",\"No Fee Due\",IF(Y66=\"Enter Units\",\"Enter Units\",IF(Y76=0,Y70,Y70-Y76))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted SIF collection based on adjusted SIF max?",{"$f":"IF(Y78=\"No Fee Due\", \"No Fee Due\",IF(OR(S60<0,S60-Y78-Y80<0),\"Discuss with Supervisor\", IF(Y78>S60,S60,Y78)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Value of any Street Impact Fee Offsets (for construction or contribution towards the City's Roadway Capacity Plan): "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Within the RP as per LDC 25-6-662 & LDC 25-6-23?",{"$f":"IF(AND('ROW Dedication & Easement'!E23=FALSE, 'ROW Dedication & Easement'!D10=\"\", 'ROW Dedication & Easement'!D21=\"\"),\"Enter ROW/Easement Info\",IF(OR(Y79=0,Y79=\"No Fee Due\"),\"\",IF(AND(Y80<Y79,Y79<=S60),\"YES\",IF(AND(Y80>Y79,Y80<S60),\"YES\", \"NO\"))))","v":"Enter ROW/Easement Info"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL STREET IMPACT FEE COLLECTION AMOUNT AFTER OFFSETS AND REDUCTIONS:",{"$f":"IF(Y61=0,\"No Fee Due\", IF(Y61=\"\",\"\",IF(AND(Y81=\"NO\", Y80<>\"\"), \"Discuss with Supervisor\", IF(Y81=\"NO\", \"Discuss with Supervisor\", IF(Y61=\"No Fee Due\", \"No Fee Due\", IF(Y66=\"Enter Units\", \"Enter Units\", IF(Y70<=0, \"No Fee Due\", IF(Y78=\"No Fee Due\", \"No Fee Due\", IF(Y80>Y79, \"Offset Exceeds Fee\", Y79-Y80)))))))))","v":"No Fee Due"}]
[]
[]
[null,"ROUGH PROPORTIONALITY SUPPLY VS. DEMAND CHECK:"]
[]
[null,"Roadway Supply- Off-Site Roadway Capacity Plan Projects to be Built or Funded by the Applicant:"]
[]
[null,"Roadway Name:",null,"Classification:",null,null,null,"Roadway Length:\n(Feet)",null,"Number of \nThru Lanes:",null,"SIF RCP Estimate1 : ($)",null,null,null,null,null,null,null,null,null,null,null,null,"Actual Cost, if greater than SIF RCP2 : ($)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADWAY SUPPLY ADDED TO SYSTEM SUBTOTAL:",null,{"$f":"SUM(Y90:Y94)","v":0}]
[]
[null,"Other Improvements - Specific Improvements to be Built or Funded by the Applicant:"]
[]
[null,"Location:",null,"Description of Improvement:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost3: ($)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER IMPROVEMENTS ADDED TO SYSTEM SUBTOTAL:",null,{"$f":"SUM(Y101:Y105)","v":0}]
[]
[null,"Right-of-Way Dedication - ROW to be dedicated by the Applicant:"]
[]
[null,"ROW Dedication:",null,"General Description of ROW Dedication:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Cost4: ($)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER IMPROVEMENTS ADDED TO SYSTEM UNADJUSTED SUBTOTAL:",null,{"$f":"SUM(Y112:Y116)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL VALUE OF SUPPLY ADDED TO THOROUGHFARE SYSTEM:",null,{"$f":"Y96+Y107+Y118","v":0}]
[null,"Notes: 1Estimated planning level cost from latest adopted Street Impact Fee Roadway Capacity Plan; 2Revised cost estimate, if available, for construction and engineering based on more detailed preliminary engineering and/or design; 3All estimated improvement costs; 4Cost of right-of-way should be estimated using County Appraisal District values (number of square feet of dedication multipled by the County Appraisal District Market Values)."]
[]
[]
[null,"SUPPLY / DEMAND COMPARISON:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A comparison of the capacity provided by a development against the traffic impacts of the proposed development."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",null,null,null,"Comparison"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL IMPACT OF DEMAND PLACED ON THOROUGHFARE SYSTEM:",null,{"$f":"S40","v":0},null,null,null,{"$f":"IF(W126=\"\",\"\",(IF(ABS(AD151)<AE156,\"SUPPLY  ≈  DEMAND\",IF(S125>S126,\"DEMAND  >  SUPPLY\",\"SUPPLY  >  DEMAND\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL VALUE OF CAPACITY (SUPPLY) ADDED TO THOROUGHFARE SYSTEM:",null,{"$f":"Y119","v":0},null,null,null,{"$f":"IF(S125=0,\"\",IF(S126=0,\"\",(ROUND(S125/S126,4))))","v":""}]
[]
[null,"Note: Minimum Standards for access to and from a development may supersede the results of this analysis."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Based on the results of this rough proportionality analysis, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the value of capacity (supply) provided by the proposed development exceeds the anticipated impact of demand it places on the system.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the anticipated impact of demand on the system exceeds the value of capacity (supply) provided by the proposed development.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the value of capacity (supply) provided by the proposed development roughly equals the anticipated impact of demand it places on the system.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Given these assumptions, only "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!/Z116,4)*100-10000%","v":{"$error":"#REF!"}},"% of the value of capacity supplied can be attributed to the proposed development.  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(#REF!/Z116,4)*100","v":{"$error":"#REF!"}},"Given these assumptions, the anticipated impact of demand of the development exceeds the value of capacity supplied by approximately "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100%-W126","v":{"$error":"#VALUE!"}},"%. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ABS(AD151)","v":{"$error":"#VALUE!"}},"Therefore, the roadway improvements are NOT roughly proportional to the impact of demand placed on the system (i.e. the applicant is adding more capacity than needed to support their development)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Therefore, the roadway improvements required by the City are justified (i.e. the applicant is adding less capacity than needed to support their development)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Therefore, the roadway improvements are roughly proportional to the demand placed on the system (i.e. the applicant is adding roughly the same amount of capacity as what is needed to support the development)."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity",0.05]

{"sheet":"Summary of Roadway Costs","index":2,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":true,"merged":[[18,1,18,4],[0,0,0,7],[1,0,17,0],[2,1,2,7],[16,1,16,7],[17,1,17,4]]}
["Austin / Travis County Proportionality Worksheet - Summary of Costs"]
[null,"Classification","Capacity (vphpl)","Number of Lanes","Cost per Mile \n(for use in Demand Calculations)","% of Roadway Network for Each Facility Type","Cost Per Vehicle Mile (Demand)","Cost Per Foot Per Lane"]
[]
[null,"Level 1",330,2,3718980.9066666663,null,{"$f":"ROUND(E4/(D4*C4),0)","v":5635},{"$f":"ROUNDDOWN((E4/5280)/D4,2)","v":352.17}]
[null,"Level 1 Alternative",330,2,3344535.04,null,{"$f":"ROUND(E5/(D5*C5),0)","v":5067},316.70999999999998]
[null,"Level 2 Industrial",330,2,5359153.0666666673,null,{"$f":"ROUND(E6/(D6*C6),0)","v":8120},507.49]
[null,"Level 2 Urban",410,2,7089218.8888888881,null,8645,671.32]
[null,"Level 2 Suburban",410,2,6102952.9244444445,null,7443,577.92999999999995]
[null,"Level 2 Alternative",770,2,4607844.071111111,null,2992,436.34]
[null,"Level 3 Industrial",680,4,8147216.879999999,null,2995,385.75]
[null,"Level 3 Urban",810,4,10740240.719999999,0.30595456261007464,3315,508.53]
[null,"Level 3 Suburban",810,4,11156405.039999999,0.48543710882438335,3443,528.23]
[null,"Level 3 Alternative",810,3,7933799.2799999993,null,3265,500.87]
[null,"Level 4 Urban",900,6,14708870.586666668,1.4303813634651276E-2,2724,464.29]
[null,"Level 4 Suburban",900,6,15495951.386666669,0.19430451493089071,2870,489.13]
[null,"Level 4 Alternative",810,5,12518162.359999999,null,3091,474.17]
[]
[null,"Average Cost per Vehicle Mile for Arterial Facilities \n(for use in impact of demand calculations)",null,null,null,null,{"$f":"F4*G4+F7*G7+F8*G8+F11*G11+F12*G12+F14*G14+F15*G15","v":3282.2168869271959}]
[null,"Average Cost per Vehicle Mile for Arterial Facilities with Transit \n(for use in impact of demand calculations)",null,null,null,null,3761.1031833658217]
[]
[null,null,null,null,"Centerline Miles of Facility","% Miles Total"]
[null,"All Level 1s",null,null,null,null,null,null,{"$f":"(G19-G18)/G18","v":0.14590330649567709}]
[null,"Level 2 Urban",null,null,{"$f":"107319.044405/5280","v":20.325576591856059},{"$f":"E23/$E$29","v":8.1031636998586232E-2}]
[null,"Level 2 Suburban",null,null,{"$f":"334415.994604/5280","v":63.336362614393941},0.25250201985594639]
[null,"Level 3 Urban",null,null,{"$f":"270058.182598/5280","v":51.147383067803027},0.2039084185114074,null,{"$f":"270058.182598/5280","v":51.147383067803027},{"$f":"H25/$H$29","v":0.30595456261007464}]
[null,"Level 3 Suburban",null,null,{"$f":"428482.785994/5280","v":81.152042801893941},0.32352749474529502,null,{"$f":"428482.785994/5280","v":81.152042801893941},{"$f":"H26/$H$29","v":0.48543710882438335}]
[null,"Level 4 Urban",null,null,{"$f":"12625.6065/5280","v":2.3912133522727275},9.5330103661203126E-3,null,{"$f":"12625.6065/5280","v":2.3912133522727275},{"$f":"H27/$H$29","v":1.4303813634651276E-2}]
[null,"Level 4 Suburban",null,null,{"$f":"171507.571991/5280","v":32.482494695265153},0.1294974195226446,null,{"$f":"171507.571991/5280","v":32.482494695265153},{"$f":"H28/$H$29","v":0.19430451493089071}]
[null,"Total",null,null,{"$f":"SUM(E22:E28)","v":250.83507312348485},null,null,{"$f":"SUM(H22:H28)","v":167.17313391723485}]

{"sheet":"ROW Dedication & Easement","index":3,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[[1,1,1,5],[12,1,12,5]]}
[]
[null,"RIGHT-OF-WAY DEDICATION - ROW TO BE DEDICATED BY THE APPLICANT"]
[]
[null,"Road Name","Description of ROW Dedication","Dedicated Land Area (sf)","Land Value ($/sf)*","ROW Dedication Value ($)"]
[null,null,null,null,null,{"$f":"E5*D5","v":0}]
[null,null,null,null,null,{"$f":"E6*D6","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,"RIGHT-OF-WAY DEDICATION VALUE:",null,{"$f":"IF(SUM(D5:D9)=0,\"\",SUM(D5:D9))","v":""},{"$f":"IFERROR(F10/D10,\"\")","v":""},{"$f":"SUM(F5:F9)","v":0}]
[null,"* Land Value is the latest available County Appraisal value"]
[]
[null,"EASEMENT - TRANSPORTATION RELATED EASEMENT BY THE APPLICANT"]
[]
[null,"Easement Name","Description of Easement","Easement Land Area (sf)","Easement Land Value ($/sf)*","Easement Value ($)"]
[null,null,null,null,null,{"$f":"E16*D16","v":0}]
[null,null,null,null,null,{"$f":"E17*D17","v":0}]
[null,null,null,null,null,{"$f":"E18*D18","v":0}]
[null,null,null,null,null,{"$f":"E19*D19","v":0}]
[null,null,null,null,null,{"$f":"E20*D20","v":0}]
[null,"EASEMENT VALUE:",null,{"$f":"IF(SUM(D16:D20)=0,\"\",SUM(D16:D20))","v":""},{"$f":"IFERROR(F21/D21,\"\")","v":""},{"$f":"SUM(F16:F20)","v":0}]
[null,"* Easement Land Value is based on the latest available County Appraisal value"]
[null,null,null,null,false]
[null,"ASMP ROW Requirements GIS Layer"]

{"sheet":"SIF Offset Estimate","index":4,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[[18,1,18,10],[9,13,9,15],[10,13,10,15],[11,13,11,15]]}
[]
[null,"SIF offset estimate for item constructed by the applicant*"]
[]
[null,"Item Name","Road/Intersection Name","ASMP Road Level(s)","Unit","Cost ($)/unit","Counts if applicable","Length (ft) if applicable","Width (ft) if applicable","Units Constructed","Cost per item ($)",null,"ASMP Road Level","TCM Sidewalk Width","TCM Bike Lane Width","TCM SUP Width (no curb & gutter)",null,"SL","Item","Unit","Cost ($)/Unit"]
[null,null,null,null,{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,$S$5:$U$18,2,FALSE))","v":""},{"$f":"IF(B5=\"\",\"\",VLOOKUP(B5,$S$5:$U$18,3,FALSE))","v":""},null,null,null,{"$f":"IF(B5=\"\",\"\",IF(E5=\"Count\", G5,IF(E5=\"LF\",H5,IF(E5=\"SF\",H5*I5))))","v":""},{"$f":"IF(B5=\"\",\"\",J5*F5)","v":""},null,1,5,null,null,null,1,"Sidewalk","SF",24]
[null,null,null,null,{"$f":"IF(B6=\"\",\"\",VLOOKUP(B6,$S$5:$U$18,2,FALSE))","v":""},{"$f":"IF(B6=\"\",\"\",VLOOKUP(B6,$S$5:$U$18,3,FALSE))","v":""},null,null,null,{"$f":"IF(B6=\"\",\"\",IF(E6=\"Count\", G6,IF(E6=\"LF\",H6,IF(E6=\"SF\",H6*I6))))","v":""},{"$f":"IF(B6=\"\",\"\",J6*F6)","v":""},null,2,6,7,12,null,2,"SUP","SF",30]
[null,null,null,null,"","",null,null,null,"","",null,3,7,8,12,null,3,"Bike Lane","SF",30]
[null,null,null,null,"","",null,null,null,"","",null,4,7,8,12,null,4,"Curb-ramp","Count",3500]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,5,"Crosswalk","LF",30]
[null,null,null,null,"","",null,null,null,"","",null,"Downtown DB","18'(10' clear +8' curbside)",null,null,null,6,"Bulb Out","Count",25000]
[null,null,null,null,"","",null,null,null,"","",null,"UNO","12' (5' clear +7' with tree grating)",null,null,null,7,"Curb/gutter","LF",40]
[null,null,null,null,"","",null,null,null,"","",null,"Subchapter E","Varies",null,null,null,8,"New Traffic Signal","Count",500000]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,9,"PHB","Count",300000]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,10,"RRFB","Count",20000]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,11,"Turn Lane","LF",200]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,12,"Travel Lane","LF",200]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,13,"Signage","Count",250]
[null,null,null,null,"","",null,null,null,"","",null,null,null,null,null,null,14,"Marking","LF",5]
[null,"Custom Input Below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Retaining Wall","Custom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Existing Signal Modification","Custom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Others","Custom"]
[]
[]
[]
[]
[]
[null,"Total Estimated SIF Offset",null,null,null,null,null,null,null,null,{"$f":"SUM(K5:K18)+SUM(K20:K26)","v":0}]

{"sheet":"Service Area","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Land_Use_Descriptions","index":6,"n_rows":81,"n_cols":4,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,"Land Use Category","ITE Land Use Code","Land Use Description"]
[]
[]
[]
[null,"PORT AND TERMINAL"]
[null,"Truck Terminal","030","Point of goods transfer between trucks, between trucks and rail, or between trucks and ports"]
[null,"INDUSTRIAL"]
[null,"General Light Industrial","110","Emphasis on activities other than manufacturing in a free-standing facility devoted to a single use"]
[null,"Industrial Park",130,"Contains a number of industrial or related facilities; characterized by a mix of highly diversified facilities"]
[null,"Manufacturing","140","Primary activity is conversion of raw materials or parts into finished products"]
[null,"Warehousing","150","Devoted to storage of materials but may include office and maintenance areas"]
[null,"Mini-Warehouse","151","Facilities with a number of units or vaults rented to others for the storage of goods"]
[null,"RESIDENTIAL"]
[null,"Single-Family Detached Housing","210","Single-family detached homes on individual lots"]
[null,"Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs","220","One or two levels (floors) per building such as duplex, townhomes, and single family houses <1,200 SF"]
[null,"Mid-Rise Apartments or Condominiums","221","Multi-family housing between three and ten levels (floors) per building"]
[null,"High-Rise Apartments or Condominiums","222","Multi-family housing more than ten levels (floors) per building"]
[null,"Mobile Home Park",240,"Consists of manufactured homes that are sited and installed on permanent foundations"]
[null,"Senior Adult Housing-Detached","251","Consists of detached independent living developments that include amenities such as golf courses and swimming pools"]
[null,"Senior Adult Housing-Attached","252","Consists of attached independent living developments that include limited social or recreation services"]
[null,"Assisted Living","254","Residential settings that provide either routine general protective oversight or assistance with activities"]
[null,"LODGING"]
[null,"Hotel","310","Lodging facilities that typically have on-site restaurants, lounges, meeting and/or banquet rooms, or other retail shops and services"]
[null,"Motel / Other Lodging Facilities","320","Lodging facilities that may have small on-site restaurant or buffet area but little or no meeting space"]
[null,"RECREATIONAL"]
[null,"Golf Driving Range","432","Facilities with driving tees for practice; may provide individual or group lessons; may have prop shop and/or refreshment facilities"]
[null,"Golf Course","430","May include municipal courses and private country clubs; may have driving ranges, pro shops, and restaurant/banquet facilities"]
[null,"Recreational Community Center","495","Category includes stand-alone public facilities often including classes and clubs for adults and children including YMCAs"]
[null,"Ice Skating Rink","465","Rinks for ice skating and related sports; may contain spectator areas and refreshment facilities"]
[null,"Miniature Golf Course","431","One or more individual putting courses; category should not be used when part of a mulitpurpose entertainment center (e.g. batting cages, go-carts)"]
[null,"Multiplex Movie Theater","445","Movie theater with audience seating, minimum of ten (10) screens, lobby, and refreshment area."]
[null,"Racquet / Tennis Club","491","Indoor or outdoor facilities specifically designed for playing tennis"]
[null,"INSTITUTIONAL"]
[null,"Religious Place of Worship","560","All places of worship"]
[null,"Day Care Center","565","Generally includes facilities for care of pre-school aged children, generally includes classrooms, offices, eating areas, and playgrounds"]
[null,"Elementary School",520,"Serves students attending kindergarten through the fifth or sixth grade; ususally located in residential communities"]
[null,"Middle School / Junior High School","522","Serves students who have not yet entered high school, and have completed elementary school"]
[null,"High School","530","Serves students who have completed middle or junior high school"]
[null,"Junior / Community College","540","Two-year junior, community, or technical colleges"]
[null,"University / College","550","Four-year universities or colleges that may or may not offer graduate programs"]
[null,"MEDICAL"]
[null,"Clinic","630","Facilities with limited diagnostic and outpatient care"]
[null,"Hospital","610","Medical and surgical facilities with overnight accommodations"]
[null,"Nursing Home","620","Rest homes, chronic care, and convalescent homes with residents who do little or no driving"]
[null,"Animal Hospital/Veterinary Clinic","640","Facilities that specialize in the medical care and treatment of animals"]
[null,"OFFICE"]
[null,"Corporate Headquarters Building","714","Office building housing corporate headquarters of a single company or organization"]
[null,"General Office Building","710","Office buildings which house multiple tenants"]
[null,"Medical-Dental Office Building","720","Multi-tenant building with offices for physicians and/or dentists"]
[null,"Single Tenant Office Building","715","Single tenant office buildings other than corporate headquarters"]
[null,"Office Park","750","Office buildings (typically low-rise) in a campus setting and served by a common roadway system"]
[null,"COMMERCIAL"]
[null,"AUTOMOBILE RELATED"]
[null,"Automobile Care Center","942","Automobile repair and servicing including stereo installations and upholstering"]
[null,"Automobile Parts Sales","843","Retail sale of auto parts but no on-site vehicle repair"]
[null,"Gasoline/Service Station","944","Gasoline sales without convenience store; may include repair or car wash"]
[null,"Gasoline/Service Station w/ Conv Market","945","Gasoline sales with convenience store where the primary business is gasoline sales, with at least 10 fueling positions"]
[null,"New Car Sales","841","Used automobile sales dealerships; may include automobile servicing, and parts sales"]
[null,"Quick Lubrication Vehicle Shop","941","Primary business is to perform oil changes and fluid/filter changes with other repair services not provided"]
[null,"Self-Service Car Wash","947","Has stalls for driver to park and wash the vehicle manually"]
[null,"Tire Store","848","Primary business is sales and installation or repair of tires; usually do not have large storage or warehouse area"]
[null,"DINING"]
[null,"Fast Food Restaurant with Drive-Thru Window","934","High-turnover fast food restaurant for carry-out and eat-in customers with a drive-through window"]
[null,"Fast Food Restaurant without Drive-Thru Window","933","High-turnover fast food restaurant for carry-out and eat-in customers, but without a drive-through window"]
[null,"High Turnover (Sit-Down) Restaurant","932","Restaurants with turnover rates less than one hour; typically includes moderately-priced chain restaurants"]
[null,"Quality Restaurant","931","Restaurants with turnover rates of one hour or longer; typically require reservations"]
[null,"Coffee/Donut Shop with Drive-Thru Window","937","Coffee and Donut restaurants with drive-through windows, hold long store hours and have limited indoor seating"]
[null,"OTHER RETAIL"]
[null,"Free-Standing Discount Store","815","Category includes free-standing stores with off-street parking; typically offer a variety of products and services with long store hours"]
[null,"Nursery (Garden Center)","817","Building with a yard of planting or landscape stock; may have office, storage, shipping or greenhouse facilities"]
[null,"Home Improvement Superstore","862","Warehouse-type facilities offering a large variety of products and services including lumber, tool, paint, lighting, and fixtures, among other items."]
[null,"Pharmacy/Drugstore w/o Drive-Thru Window","880","Facilities that primarily sell prescription and non-prescription drugs without a drive-through window"]
[null,"Pharmacy/Drugstore w/ Drive-Thru Window","881","Facilities that primarily sell prescription and non-prescription drugs with a drive-through window"]
[null,"Shopping Center","820","Integrated group of commercial establishments; planning, owned, and managed as a unit"]
[null,"Supermarket","850","Primary business is sale of groceries, food, and household cleaning items; may include photo, pharmacy, video rental, and/or ATM"]
[null,"Toy/Children's Superstore","864","Businesses specializing in child-oriented merchandise"]
[null,"Department Store","875","Free-standing stores that specialize in the sale of apparel, footwear, bedding, home products, jewelry, etc."]
[null,"SERVICES"]
[null,"Walk-In Bank","911","Banks with their own parking lots, no drive-in lanes but contain non-drive-through ATMs"]
[null,"Drive-In Bank","912","Banking facilities to conduct financial transactions from the vehicle; also usually a part of walk-in bank"]
[null,"Hair Salon","918","Facilities that specialize in cosmetic and beauty services including hair cutting and styling"]

{"sheet":"Max_Rate","index":7,"n_rows":82,"n_cols":27,"rows_kept":82,"cut":false,"hidden":true,"merged":[[1,1,1,3]]}
[]
[null,"Land Use Category",null,null,"ITE Land Use Code","Land Use Description","Development Unit","Veh-Mi Per Dev-Unit Inside Loop","Veh-Mi Per Dev-Unit Outside Loop","Max Fee Per Dev-Unit\nSA A\n","Max Fee Per Dev-Unit\nSA B\n","Max Fee Per Dev-Unit\nSA C\n","Max Fee Per Dev-Unit\nSA D\n","Max Fee Per Dev-Unit\nSA E\n","Max Fee Per Dev-Unit\nSA F\nINSIDE","Max Fee Per Dev-Unit\nSA G\n","Max Fee Per Dev-Unit\nSA H\n","Max Fee Per Dev-Unit\nSA I\nINSIDE","Max Fee Per Dev-Unit\nSA J\nINSIDE","Max Fee Per Dev-Unit\nSA K\nINSIDE","Max Fee Per Dev-Unit\nSA L\nINSIDE","Max Fee Per Dev-Unit\nSA M\n","Max Fee Per Dev-Unit\nSA N\n","Max Fee Per Dev-Unit\nSA O\n","Max Fee Per Dev-Unit\nSA P\n","Max Fee Per Dev-Unit\nSA DT\nINSIDE"]
[]
[{"$f":"Collected_Rate!A4","v":"PORT AND TERMINAL"},"PORT AND TERMINAL",null,null,null,null,null,null,null,1472,4479,3642,2218,2043,1604,3071,1543,1712,3742,5752,2520,2415,1507,3921,3011,1361]
[{"$f":"Collected_Rate!A5","v":"(030) Truck Terminal"},"Truck Terminal",null,null,"030","Point of good transfer between trucks or between trucks and rail","1,000 SF GFA",10,10,{"$f":"ROUND($J$4*I5,2)","v":14720},{"$f":"ROUND(K$4*$I5,2)","v":44790},{"$f":"ROUND(L$4*$I5,2)","v":36420},{"$f":"ROUND(M$4*$I5,2)","v":22180},20430,{"$f":"ROUND(O$4*$H5,2)","v":16040},30710,15430,{"$f":"ROUND(R$4*$H5,2)","v":17120},{"$f":"ROUND(S$4*$H5,2)","v":37420},{"$f":"ROUND(T$4*$I5,2)","v":57520},{"$f":"ROUND(U$4*$H5,2)","v":25200},24150,15070,39210,30110,{"$f":"ROUND(Z$4*$H5,2)","v":13610}]
[{"$f":"Collected_Rate!A6","v":"INDUSTRIAL"},"INDUSTRIAL",null,null,null,null,null,null,null,{"$f":"ROUND($J$4*I6,2)","v":0},{"$f":"ROUND(K$4*$I6,2)","v":0},0,0,0,{"$f":"ROUND(O$4*$H6,2)","v":0},0,0,{"$f":"ROUND(R$4*$H6,2)","v":0},0,{"$f":"ROUND(T$4*$I6,2)","v":0},{"$f":"ROUND(U$4*$H6,2)","v":0},0,0,0,0,{"$f":"ROUND(Z$4*$H6,2)","v":0}]
[{"$f":"Collected_Rate!A7","v":"(110) General Light Industrial"},"General Light Industrial",null,null,"110","Emphasis on activities other than manufacturing; typically employing fewer than 500 workers","1,000 SF GFA",1.93,3.78,5564.16,16930.62,13766.76,8384.0400000000009,7722.54,3095.72,11608.38,5832.54,3304.16,7222.06,21742.560000000001,4863.6000000000004,9128.7000000000007,5696.46,14821.38,11381.58,2626.73]
[{"$f":"Collected_Rate!A8","v":"(130) Industrial Park"},"Industrial Park",null,null,130,null,"1,000 SF GFA",1.23,2.4,3532.8,10749.6,8740.7999999999993,5323.2,4903.2,1972.92,7370.4,3703.2,2105.7600000000002,4602.66,13804.8,3099.6,5796,3616.8,9410.4,7226.4,1674.03]
[{"$f":"Collected_Rate!A9","v":"(140) Manufacturing"},"Manufacturing",null,null,"140","Primary activity is conversion of raw materials or parts into finished products","1,000 SF GFA",2.06,4.0199999999999996,5917.44,18005.580000000002,14640.84,8916.36,8212.86,3304.24,12345.42,6202.86,3526.72,7708.52,23123.040000000001,5191.2,9708.2999999999993,6058.14,15762.42,12104.22,2803.66]
[{"$f":"Collected_Rate!A10","v":"(150) Warehousing"},"Warehousing",null,null,"150","Devoted to storage of materials but may included office and maintenance areas","1,000 SF GFA",0.57999999999999996,1.1399999999999999,1678.08,5106.0600000000004,4151.88,2528.52,2329.02,930.32,3500.94,1759.02,992.96,2170.36,6557.28,1461.6,2753.1,1717.98,4469.9399999999996,3432.54,789.38]
[{"$f":"Collected_Rate!A11","v":"(151) Mini-Warehouse"},"Mini-Warehouse",null,null,"151","Facilities with a number of units rented to others for the storage of goods","1,000 SF GFA",0.52,1.02,1501.44,4568.58,3714.84,2262.36,2083.86,834.08,3132.42,1573.86,890.24,1945.84,5867.04,1310.4000000000001,2463.3000000000002,1537.14,3999.42,3071.22,707.72]
[{"$f":"Collected_Rate!A12","v":"RESIDENTIAL"},"RESIDENTIAL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A13","v":"(210) Single-Family Detached Housing"},"Single-Family Detached Housing",null,null,"210","Single-family detached homes on individual lots","Dwelling Unit",2.87,4.26,6270.72,19080.54,15514.92,9448.68,8703.18,4603.4799999999996,13082.46,6573.18,4913.4399999999996,10739.54,24503.52,7232.4,10287.9,6419.82,16703.46,12826.86,3906.07]
[{"$f":"Collected_Rate!A14","v":"(220) Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs"},"Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs",null,null,"220","At least 4 rental dwelling units per building","Dwelling Unit",1.62,2.41,3547.52,10794.39,8777.2199999999993,5345.38,4923.63,2598.48,7401.11,{"$f":"ROUND(Q$4*$I14,2)","v":3718.63},2773.44,6062.04,13862.32,4082.4,5820.15,3631.87,9449.61,7256.51,2204.8200000000002]
[{"$f":"Collected_Rate!A15","v":"(221) Mid-Rise Apartments or Condominiums"},"Mid-Rise Apartments or Condominiums",null,null,"221","At least 3 rental dwelling units and between three and ten levels (floors) per building","Dwelling Unit",1.28,1.89,2782.08,8465.31,6883.38,4192.0200000000004,3861.27,2053.12,5804.19,2916.27,2191.36,4789.76,10871.28,3225.6,4564.3500000000004,2848.23,7410.69,5690.79,1742.08]
[{"$f":"Collected_Rate!A16","v":"(222) High-Rise Apartments or Condominiums"},"High-Rise Apartments or Condominiums",null,null,"222","At least 3 rental dwelling units and more than ten levels (floors) per building","Dwelling Unit",1.04,1.55,2281.6,6942.45,5645.1,3437.9,3166.65,1668.16,4760.05,2391.65,1780.48,3891.68,8915.6,2620.8000000000002,3743.25,2335.85,6077.55,4667.05,1415.44]
[{"$f":"Collected_Rate!A17","v":"(240) Mobile Home Park"},"Mobile Home Park",null,null,240,null,"Dwelling Unit",1.33,1.98,2914.56,8868.42,7211.16,4391.6400000000003,4045.14,2133.3200000000002,6080.58,3055.14,2276.96,4976.8599999999997,11388.96,3351.6,4781.7,2983.86,7763.58,5961.78,1810.13]
[{"$f":"Collected_Rate!A18","v":"(251) Senior Adult Housing-Detached"},"Senior Adult Housing-Detached",null,null,"251","Consists of detached independent living developments that include amenities such as golf courses and swimming pools","Dwelling Unit",0.87,1.29,1898.88,5777.91,4698.18,2861.22,2635.47,1395.48,3961.59,1990.47,1489.44,3255.54,7420.08,2192.4,3115.35,1944.03,5058.09,3884.19,1184.07]
[{"$f":"Collected_Rate!A19","v":"(252) Senior Adult Housing-Attached"},"Senior Adult Housing-Attached",null,null,"252","Consists of attached independent living developments that include limited social or recreation services","Dwelling Unit",0.75,1.1200000000000001,1648.64,5016.4799999999996,4079.04,2484.16,2288.16,1203,3439.52,1728.16,1284,2806.5,6442.24,1890,2704.8,1687.84,4391.5200000000004,3372.32,1020.75]
[{"$f":"Collected_Rate!A20","v":"(254) Assisted Living"},"Assisted Living",null,null,"254","Residential settings that provide either routine general protective oversight or assistance with activities.","Beds",0.75,1.1200000000000001,1648.64,5016.4799999999996,4079.04,2484.16,2288.16,1203,3439.52,1728.16,1284,2806.5,6442.24,1890,2704.8,1687.84,4391.5200000000004,3372.32,1020.75]
[{"$f":"Collected_Rate!A21","v":"LODGING"},"LODGING",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A22","v":"(310) Hotel"},"Hotel",null,null,"310","Lodging facilities that typically have on-site restaurants, lounges, meeting and/or banquet rooms, or other retail shops and services","Room",1.62,1.63,2399.36,7300.77,5936.46,3615.34,3330.09,2598.48,5005.7299999999996,2515.09,2773.44,6062.04,9375.76,4082.4,3936.45,2456.41,6391.23,4907.93,2204.8200000000002]
[{"$f":"Collected_Rate!A23","v":"(320) Motel / Other Lodging Facilities"},"Motel / Other Lodging Facilities",null,null,"320","Lodging facilities that may have small on-site restaurant or buffet area but little or no meeting space","Room",1.03,1.03,1516.16,4613.37,3751.26,2284.54,2104.29,1652.12,3163.13,1589.29,1763.36,3854.26,5924.56,2595.6,2487.4499999999998,1552.21,4038.63,3101.33,1401.83]
[{"$f":"Collected_Rate!A24","v":"RECREATIONAL"},"RECREATIONAL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A25","v":"(432) Golf Driving Range"},"Golf Driving Range",null,null,"432","Facilities with driving tees for practice; may provide individual or group lessons; may have prop shop and/or refreshment facilities","Tee",3.64,3.98,5858.56,17826.419999999998,14495.16,8827.64,8131.14,5838.56,12222.58,6141.14,6231.68,13620.88,22892.959999999999,9172.7999999999993,9611.7000000000007,5997.86,15605.58,11983.78,4954.04]
[{"$f":"Collected_Rate!A26","v":"(430) Golf Course"},"Golf Course",null,null,"430","May include municipal courses and private country clubs; may have driving ranges, pro shops, and restaurant/banquet facilities","Acre",0.81,0.89,1310.08,3986.31,3241.38,1974.02,1818.27,1299.24,2733.19,1373.27,1386.72,3031.02,5119.28,2041.2,2149.35,1341.23,3489.69,2679.79,1102.4100000000001]
[{"$f":"Collected_Rate!A27","v":"(495) Recreational Community Center"},"Recreational Community Center",null,null,"495","Category includes racquet clubs, health/fitness clubs, can include facilities such as YMCA's","1,000 SF GFA",6.72,7.35,10819.2,32920.65,26768.7,16302.3,15016.05,10778.88,22571.85,11341.05,11504.64,25146.240000000002,42277.2,16934.400000000001,17750.25,11076.45,28819.35,22130.85,9145.92]
[{"$f":"Collected_Rate!A28","v":"(465) Ice Skating Rink"},"Ice Skating Rink",null,null,"465","Rinks for ice skating and related sports; may contain spectator areas and refreshment facilities","1,000 SF GFA",3.87,4.2300000000000004,6226.56,18946.169999999998,15405.66,9382.14,8641.89,6207.48,12990.33,6526.89,6625.44,14481.54,24330.959999999999,9752.4,10215.450000000001,6374.61,16585.830000000002,12736.53,5267.07]
[{"$f":"Collected_Rate!A29","v":"(431) Miniature Golf Course"},"Miniature Golf Course",null,null,"431","One or more individual putting courses; category should not be used when part of a larger entertainment center(with batting cages, video game centers, etc)","Hole",0.96,1.05,1545.6,4702.95,3824.1,2328.9,2145.15,1539.84,3224.55,1620.15,1643.52,3592.32,6039.6,2419.1999999999998,2535.75,1582.35,4117.05,3161.55,1306.56]
[{"$f":"Collected_Rate!A30","v":"(445) Multiplex Movie Theater"},"Multiplex Movie Theater",null,null,"445","Movie theater with audience seating, minimum of ten screens, lobby, and refreshment area.","Screens",39.950000000000003,43.66,64267.519999999997,195553.14,159009.72,96837.88,89197.38,64079.8,134079.85999999999,67367.38,68394.399999999994,149492.9,251132.32,100674,105438.9,65795.62,171190.86,131460.26,54371.95]
[{"$f":"Collected_Rate!A31","v":"(491) Racquet / Tennis Club"},"Racquet / Tennis Club",null,null,"491","Indoor or outdoor facilities specifically designed for playing tennis","Court",11.12,12.15,17884.8,54419.85,44250.3,26948.7,24822.45,17836.48,37312.65,18747.45,19037.439999999999,41611.040000000001,69886.8,28022.400000000001,29342.25,18310.05,47640.15,36583.65,15134.32]
[{"$f":"Collected_Rate!A32","v":"INSTITUTIONAL"},"INSTITUTIONAL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A33","v":"(560) Religious Place of Worship"},"Religious Place of Worship",null,null,"560","Churches and houses of worship","1,000 SF GFA",1.54,1.54,2266.88,6897.66,5608.68,3415.72,3146.22,2470.16,4729.34,2376.2199999999998,2636.48,5762.68,8858.08,3880.8,3719.1,2320.7800000000002,6038.34,4636.9399999999996,2095.94]
[{"$f":"Collected_Rate!A34","v":"(565) Day Care Center"},"Day Care Center",null,null,"565","Generally includes facilities for care of pre-school aged children, generally includes classrooms, offices, eating areas, and playgrounds","1,000 SF GFA",10.53,10.59,15588.48,47432.61,38568.78,23488.62,21635.37,16890.12,32521.89,16340.37,18027.36,39403.26,60913.68,26535.599999999999,25574.85,15959.13,41523.39,31886.49,14331.33]
[{"$f":"Collected_Rate!A35","v":"(520) Elementary School"},"Elementary School",null,null,520,null,"Students",0.28999999999999998,0.28999999999999998,{"$f":"ROUND($J$4*I35,2)","v":426.88},1298.9100000000001,1056.18,643.22,592.47,465.16,890.59,447.47,496.48,1085.18,1668.08,730.8,700.35,437.03,1137.0899999999999,873.19,394.69]
[{"$f":"Collected_Rate!A36","v":"(522) Middle School / Junior High School"},"Middle School / Junior High School",null,null,"522","Serves students who have not yet entered high school","Students",0.28999999999999998,0.28999999999999998,{"$f":"ROUND($J$4*I36,2)","v":426.88},1298.9100000000001,1056.18,643.22,592.47,465.16,890.59,447.47,496.48,1085.18,1668.08,730.8,700.35,437.03,1137.0899999999999,873.19,394.69]
[{"$f":"Collected_Rate!A37","v":"(530) High School"},"High School",null,null,"530","Serves students who have completed middle or junior high school","Students",0.24,0.24,353.28,1074.96,874.08,532.32000000000005,490.32,384.96,737.04,370.32,410.88,898.08,1380.48,604.79999999999995,579.6,361.68,941.04,722.64,326.64]
[{"$f":"Collected_Rate!A38","v":"(540) Junior / Community College"},"Junior / Community College",null,null,"540","Two-year junior, community, or technical colleges","Students",0.19,0.19,279.68,851.01,691.98,421.42,388.17,304.76,583.49,293.17,325.27999999999997,710.98,1092.8800000000001,478.8,458.85,286.33,744.99,572.09,258.58999999999997]
[{"$f":"Collected_Rate!A39","v":"(550) University / College"},"University / College",null,null,"550","Four-year universities or colleges that may or may not offer graduate programs","Students",0.25,0.26,382.72,{"$f":"ROUND(K$4*$I39,2)","v":1164.54},946.92,576.67999999999995,531.17999999999995,401,798.46,401.18,{"$f":"ROUND(R$4*$H39,2)","v":428},935.5,1495.52,630,627.9,391.82,1019.46,782.86,340.25]
[{"$f":"Collected_Rate!A40","v":"MEDICAL"},"MEDICAL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A41","v":"(630) Clinic"},"Clinic",null,null,"630","Facilities with limited diagnostic and outpatient care","1,000 SF GFA",12.17,11.09,16324.48,49672.11,40389.78,24597.62,22656.87,19520.68,34057.39,17111.87,20835.04,45540.14,63789.68,30668.400000000001,26782.35,16712.63,43483.89,33391.99,16563.37]
[{"$f":"Collected_Rate!A42","v":"(610) Hospital"},"Hospital",null,null,"610","Medical and surgical facilities with overnight accommodations","1,000 SF GFA",3.6,3.28,4828.16,14691.12,11945.76,7275.04,6701.04,5774.4,10072.879999999999,5061.04,6163.2,13471.2,18866.560000000001,9072,7921.2,4942.96,12860.88,9876.08,4899.6000000000004]
[{"$f":"Collected_Rate!A43","v":"(620) Nursing Home"},"Nursing Home",null,null,"620","Rest and convalescent homes with residents who do little or no driving","Beds",0.82,0.74,1089.28,3314.46,2695.08,1641.32,1511.82,1315.28,2272.54,1141.82,1403.84,3068.44,4256.4799999999996,2066.4,1787.1,{"$f":"ROUND(W$4*$I43,2)","v":1115.18},2901.54,2228.14,1116.02]
[{"$f":"Collected_Rate!A44","v":"(640) Animal Hospital/Veterinary Clinic"},"Animal Hospital/Veterinary Clinic",null,null,"640","Rest and convalescent homes with residents who do little or no driving","1,000 SF GFA",9.16,8.35,12291.2,37399.65,30410.7,18520.3,17059.05,14692.64,25642.85,12884.05,15681.92,34276.720000000001,48029.2,23083.200000000001,20165.25,12583.45,32740.35,25141.85,12466.76]
[{"$f":"Collected_Rate!A45","v":"OFFICE"},"OFFICE",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A46","v":"(714) Corporate Headquarters Building"},"Corporate Headquarters Building",null,null,"714","Office building housing corporate headquarters of a single company or organization","1,000 SF GFA",2.23,2.0299999999999998,2988.16,9092.3700000000008,7393.26,4502.54,4147.29,3576.92,6234.13,3132.29,3817.76,8344.66,11676.56,5619.6,4902.45,3059.21,7959.63,6112.33,3035.03]
[{"$f":"Collected_Rate!A47","v":"(710) General Office Building"},"General Office Building",null,null,"710","Office buildings which house multiple tenants","1,000 SF GFA",4.2699999999999996,3.89,5726.08,17423.310000000001,14167.38,8628.02,7947.27,6849.08,11946.19,6002.27,7310.24,15978.34,22375.279999999999,10760.4,9394.35,5862.23,15252.69,11712.79,5811.47]
[{"$f":"Collected_Rate!A48","v":"(720) Medical-Dental Office Building"},"Medical-Dental Office Building",null,null,"720","Multi-tenant building with offices for physicians and/or dentists","1,000 SF GFA",12.84,11.69,17207.68,52359.51,42574.98,25928.42,23882.67,20595.36,35899.99,18037.669999999998,21982.080000000002,48047.28,67240.88,32356.799999999999,28231.35,17616.830000000002,45836.49,35198.589999999997,17475.240000000002]
[{"$f":"Collected_Rate!A49","v":"(715) Single Tenant Office Building"},"Single Tenant Office Building",null,null,"715","Single tenant office buildings other than corporate headquarters","1,000 SF GFA",6.34,5.78,8508.16,25888.62,21050.76,12820.04,11808.54,10169.36,17750.38,8918.5400000000009,10854.08,23724.28,33246.559999999998,15976.8,13958.7,8710.4599999999991,22663.38,17403.580000000002,8628.74]
[{"$f":"Collected_Rate!A50","v":"(750) Office Park"},"Office Park",null,null,"750","Office buildings (typically low-rise) in a campus setting and served by a common roadway system","1,000 SF GFA",3.97,3.62,5328.64,16213.98,13184.04,8029.16,7395.66,6367.88,11117.02,5585.66,6796.64,14855.74,20822.240000000002,10004.4,8742.2999999999993,5455.34,14194.02,10899.82,5403.17]
[{"$f":"Collected_Rate!A51","v":"COMMERCIAL"},"COMMERCIAL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A52","v":"AUTOMOBILE RELATED"},"AUTOMOBILE RELATED",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A53","v":"(942) Automobile Care Center"},"Automobile Care Center",null,null,"942","Automobile repair and servicing including stereo installations and upholstering","1,000 SF GFA",5.05,5.07,7463.04,22708.53,18464.939999999999,11245.26,10358.01,8100.2,15569.97,7823.01,8645.6,18897.099999999999,29162.639999999999,12726,12244.05,7640.49,19879.47,15265.77,6873.05]
[{"$f":"Collected_Rate!A54","v":"(843) Automobile Parts Sales"},"Automobile Parts Sales",null,null,"843","Retail sale of auto parts but no on-site vehicle repair","1,000 SF GFA",7.56,7.59,11172.48,33995.61,27642.78,16834.62,15506.37,12126.24,23308.89,11711.37,12942.72,28289.52,43657.68,19051.2,18329.849999999999,11438.13,29760.39,22853.49,10289.16]
[{"$f":"Collected_Rate!A55","v":"(944) Gasoline/Service Station"},"Gasoline/Service Station",null,null,"944","Gasoline sales without convenience store or car wash; may include repair","Vehicle Fueling Position",4.88,4.88,7183.36,21857.52,17772.96,10823.84,9969.84,7827.52,14986.48,7529.84,8354.56,18260.96,28069.759999999998,12297.6,11785.2,7354.16,19134.48,14693.68,6641.68]
[{"$f":"Collected_Rate!A56","v":"(945) Gasoline/Service Station w/ Conv Market"},"Gasoline/Service Station w/ Conv Market",null,null,"945","Gasoline sales with convenience store and car washes where the primary business is gasoline sales","Vehicle Fueling Position",3.7,3.7,5446.4,16572.3,13475.4,8206.6,7559.1,5934.8,11362.7,5709.1,6334.4,13845.4,21282.400000000001,9324,8935.5,5575.9,14507.7,11140.7,5035.7]
[{"$f":"Collected_Rate!A57","v":"(841) New Car Sales"},"New Car Sales",null,null,"841","New car dealerships, typically with automobile servicing, part sales, and used car sales","1,000 SF GFA",5.24,5.26,7742.72,23559.54,19156.919999999998,11666.68,10746.18,8404.9599999999991,16153.46,8116.18,8970.8799999999992,19608.080000000002,30255.52,13204.8,12702.9,7926.82,20624.46,15837.86,7131.64]
[{"$f":"Collected_Rate!A58","v":"(941) Quick Lubrication Vehicle Shop"},"Quick Lubrication Vehicle Shop",null,null,"941","Primary business is to perform oil changes and fluid/filter changes with other repair services not provided","Servicing Positions",7.86,7.89,11614.08,35339.31,28735.38,17500.02,16119.27,12607.44,24230.19,12174.27,13456.32,29412.12,45383.28,19807.2,19054.349999999999,11890.23,30936.69,23756.79,10697.46]
[{"$f":"Collected_Rate!A59","v":"(947) Self-Service Car Wash"},"Self-Service Car Wash",null,null,"947","Has stalls for driver to park and wash the vehicle","Stall",1.99,1.99,2929.28,{"$f":"ROUND(K$4*$I59,2)","v":8913.2099999999991},7247.58,4413.82,4065.57,3191.96,6111.29,3070.57,3406.88,7446.58,11446.48,5014.8,4805.8500000000004,2998.93,7802.79,5991.89,2708.39]
[{"$f":"Collected_Rate!A60","v":"(848) Tire Store"},"Tire Store",null,null,"848","Primary business is sales and installation of tires; usually do not have large storage or warehouse area","1,000 SF GFA",7.75,7.78,11452.16,34846.620000000003,28334.76,17256.04,15894.54,12431,23892.38,12004.54,13268,29000.5,44750.559999999998,19530,18788.7,11724.46,30505.38,23425.58,10547.75]
[{"$f":"Collected_Rate!A61","v":"DINING"},"DINING",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A62","v":"(934) Fast Food Restaurant with Drive-Thru Window"},"Fast Food Restaurant with Drive-Thru Window",null,null,"934","High-turnover fast food restaurant for carry-out and eat-in customers with a drive-thru window","1,000 SF GFA",27.61,27.78,40892.160000000003,124426.62,101174.76,61616.04,56754.54,44286.44,85312.38,42864.54,47268.32,103316.62,159790.56,69577.2,67088.7,41864.46,108925.38,83645.58,37577.21]
[{"$f":"Collected_Rate!A63","v":"(933) Fast Food Restaurant without Drive-Thru Window"},"Fast Food Restaurant without Drive-Thru Window",null,null,"933","High-turnover fast food restaurant for carry-out and eat-in customers, but without a drive-thru window","1,000 SF GFA",23.95,24.09,35460.480000000003,107899.11,87735.78,53431.62,49215.87,38415.800000000003,73980.39,37170.870000000003,41002.400000000001,89620.9,138565.68,60354,58177.35,36303.629999999997,94456.89,72534.990000000005,32595.95]
[{"$f":"Collected_Rate!A64","v":"(932) High Turnover (Sit-Down) Restaurant"},"High Turnover (Sit-Down) Restaurant",null,null,"932","Restaurants with turnover rates less than one hour; typically includes moderately-priced chain restaurants","1,000 SF GFA",15.04,15.09,22212.48,67588.11,54957.78,33469.620000000003,30828.87,24124.16,46341.39,23283.87,25748.48,56279.68,86797.68,37900.800000000003,36442.35,22740.63,59167.89,45435.99,20469.439999999999]
[{"$f":"Collected_Rate!A65","v":"(931) Quality Restaurant"},"Quality Restaurant",null,null,"931","Restaurants with turnover rates of one hour or longer; typically require reservations","1,000 SF GFA",11.8,11.84,17428.48,53031.360000000001,43121.279999999999,26261.119999999999,24189.119999999999,18927.2,36360.639999999999,18269.12,20201.599999999999,44155.6,68103.679999999993,29736,28593.599999999999,17842.88,46424.639999999999,35650.239999999998,16059.8]
[{"$f":"Collected_Rate!A66","v":"(937) Coffee/Donut Shop with Drive-Thru Window"},"Coffee/Donut Shop with Drive-Thru Window",null,null,"937","Coffee and Donut restaurants with drive-through windows, hold long store hours and have limited indoor seating","1,000 SF GFA",7.81,7.81,11496.32,34980.99,28444.02,17322.580000000002,15955.83,12527.24,23984.51,12050.83,13370.72,29225.02,44923.12,19681.2,18861.150000000001,11769.67,30623.01,23515.91,10629.41]
[{"$f":"Collected_Rate!A67","v":"OTHER RETAIL"},"OTHER RETAIL",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A68","v":"(815) Free-Standing Discount Store"},"Free-Standing Discount Store",null,null,"815","Category includes free-standing stores with off-street parking; typically offer a variety of products and services with long store hours","1,000 SF GFA",9.84,10.75,15824,48149.25,39151.5,23843.5,21962.25,15783.36,33013.25,16587.25,16846.080000000002,36821.279999999999,61834,24796.799999999999,25961.25,16200.25,42150.75,32368.25,13392.24]
[{"$f":"Collected_Rate!A69","v":"(817) Nursery (Garden Center)"},"Nursery (Garden Center)",null,null,"817","Building with a yard of planting or landscape stock; may have office, storage, shipping or greenhouse facilities","1,000 SF GFA",14.14,15.45,22742.400000000001,69200.55,56268.9,34268.1,31564.35,22680.560000000001,47446.95,23839.35,24207.68,52911.88,88868.4,35632.800000000003,37311.75,23283.15,60579.45,46519.95,19244.54]
[{"$f":"Collected_Rate!A70","v":"(862) Home Improvement Superstore"},"Home Improvement Superstore",null,null,"862","Warehouse-type facilities offering a large variety of products and services including lumber, tool, paint, lighting, and fixtures, among other items.","1,000 SF GFA",3.52,3.85,5667.2,17244.150000000001,14021.7,8539.2999999999993,7865.55,5646.08,11823.35,5940.55,6026.24,13171.84,22145.200000000001,8870.4,9297.75,5801.95,15095.85,11592.35,4790.72]
[{"$f":"Collected_Rate!A71","v":"(880) Pharmacy/Drugstore w/o Drive-Thru Window"},"Pharmacy/Drugstore w/o Drive-Thru Window",null,null,"880","Facilities that primarily sell prescription and non-prescription drugs without a drive-through window","1,000 SF GFA",11.64,12.72,{"$f":"ROUND($J$4*I71,2)","v":18723.84},56972.88,46326.239999999998,28212.959999999999,25986.959999999999,{"$f":"ROUND(O$4*$H71,2)","v":18670.560000000001},39063.120000000003,19626.96,19927.68,43556.88,{"$f":"ROUND(T$4*$I71,2)","v":73165.440000000002},{"$f":"ROUND(U$4*$H71,2)","v":29332.799999999999},30718.799999999999,19169.04,49875.12,38299.919999999998,{"$f":"ROUND(Z$4*$H71,2)","v":15842.04}]
[{"$f":"Collected_Rate!A72","v":"(881) Pharmacy/Drugstore w/ Drive-Thru Window"},"Pharmacy/Drugstore w/ Drive-Thru Window",null,null,"881","Facilities that primarily sell prescription and non-prescription drugs with a drive-through window","1,000 SF GFA",15.28,16.7,24582.400000000001,74799.3,60821.4,{"$f":"ROUND(M$4*$I72,2)","v":37040.6},34118.1,24509.119999999999,{"$f":"ROUND(P$4*$I72,2)","v":51285.7},25768.1,26159.360000000001,57177.760000000002,96058.4,38505.599999999999,{"$f":"ROUND(V$4*$I72,2)","v":40330.5},25166.9,65480.7,50283.7,20796.080000000002]
[{"$f":"Collected_Rate!A73","v":"(820) Shopping Center"},"Shopping Center",null,null,"820","Integrated group of commercial establishments; planning, owned, and managed as a unit","1,000 SF GLA",7.3,7.98,11746.56,35742.42,29063.16,17699.64,16303.14,11709.2,24506.58,12313.14,12497.6,27316.6,45900.959999999999,18396,19271.7,12025.86,31289.58,24027.78,9935.2999999999993]
[{"$f":"Collected_Rate!A74","v":"(850) Supermarket"},"Supermarket",null,null,"850","Primary business is sale of groceries, food, and household cleaning items; may include photo, pharmacy, video rental, and/or ATM","1,000 SF GFA",17.2,18.79,27658.880000000001,84160.41,68433.179999999993,41676.22,38387.97,27588.799999999999,57704.09,28992.97,29446.400000000001,64362.400000000001,108080.08,43344,45377.85,28316.53,73675.59,56576.69,23409.200000000001]
[{"$f":"Collected_Rate!A75","v":"(864) Toy/Children's Superstore"},"Toy/Children's Superstore",null,null,"864","Businesses specializing in child-oriented merchandise","1,000 SF GFA",10.19,11.13,16383.36,49851.27,40535.46,24686.34,22738.59,16344.76,34180.230000000003,17173.59,17445.28,38130.980000000003,64019.76,25678.799999999999,26878.95,16772.91,43640.73,33512.43,13868.59]
[{"$f":"Collected_Rate!A76","v":"(875) Department Store"},"Department Store",null,null,"875","Free-standing stores that specialize in the sale of apparel, footwear, bedding, home products, jewelry, etc.","1,000 SF GFA",3.99,4.3600000000000003,6417.92,19528.439999999999,15879.12,9670.48,8907.48,6399.96,13389.56,6727.48,6830.88,14930.58,25078.720000000001,10054.799999999999,10529.4,6570.52,17095.560000000001,13127.96,5430.39]
[{"$f":"Collected_Rate!A77","v":"SERVICES"},"SERVICES",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Collected_Rate!A78","v":"(911) Walk-In Bank"},"Walk-In Bank",null,null,"911","Banks with their own parking lots, no drive-in lanes but contain non-drive-through ATMs","1,000 SF GFA",12.3,12.38,18223.36,55450.02,45087.96,27458.84,25292.34,19729.2,38018.980000000003,19102.34,21057.599999999999,46026.6,71209.759999999995,30996,29897.7,18656.66,48541.98,37276.18,16740.3]
[{"$f":"Collected_Rate!A79","v":"(912) Drive-In Bank"},"Drive-In Bank",null,null,"912","Banking facilities to conduct financial transactions from the vehicle; also usually apart of walk-in bank","Drive-in Lanes",29.83,30.01,44174.720000000001,134414.79,109296.42,66562.179999999993,61310.43,47847.32,92160.71,46305.43,51068.959999999999,111623.86,172617.52,75171.600000000006,72474.149999999994,45225.07,117669.21,90360.11,40598.629999999997]
[{"$f":"Collected_Rate!A80","v":"(918) Hair Salon"},"Hair Salon",null,null,"918","Facilities that specialize in cosmetic and beauty services including hair cutting and styling","1,000 SF GLA",1.72,1.73,2546.56,7748.67,6300.66,3837.14,3534.39,2758.88,5312.83,2669.39,2944.64,6436.24,9950.9599999999991,4334.3999999999996,4177.95,2607.11,6783.33,5209.03,2340.92]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,39]

{"sheet":"Collected_Rate","index":8,"n_rows":82,"n_cols":41,"rows_kept":82,"cut":false,"hidden":false,"merged":[[1,1,1,3]]}
[]
[null,"Land Use Category",null,null,"ITE Land Use Code","Land Use Description","Development Unit","Trip Gen Rate (PM)","Pass-by Rate","Pass-by Source","Trip Rate","Trip Length Inside Loop (mi)","Trip Length Outside Loop (mi)","Modeled Trip Length Source","NCTCOG Trip Length (mi)","Adj. For     O-D","Adj. Trip Length Inside Loop (mi)","Adj. Trip Length Oustide Loop (mi)","Max Trip Length Inside Loop (mi)","Max Trip Length Oustide Loop (mi)","Veh-Mi Per Dev-Unit Inside Loop",null,"Collection Fee Per Dev-Unit\nSA A\n","Collection Fee Per Dev-Unit\nSA B\n","Collection Fee Per Dev-Unit\nSA C\n","Collection Fee Per Dev-Unit\nSA D\n","Collection Fee Per Dev-Unit\nSA E\n","Collection Fee Per Dev-Unit\nSA F\n","Collection Fee Per Dev-Unit\nSA G\n","Collection Fee Per Dev-Unit\nSA H\n","Collection Fee Per Dev-Unit\nSA I\n","Collection Fee Per Dev-Unit\nSA J\n","Collection Fee Per Dev-Unit\nSA K\nINSIDE           SL 360","Collection Fee Per Dev-Unit\nSA K\nOUTSIDE       SL 360","Collection Fee Per Dev-Unit\nSA L\n","Collection Fee Per Dev-Unit\nSA M\n","Collection Fee Per Dev-Unit\nSA N\n","Collection Fee Per Dev-Unit\nSA O\n","Collection Fee Per Dev-Unit\nSA P\n","Collection Fee Per Dev-Unit\nSA DT\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850]
[{"$f":"IF(ISBLANK(E4),B4,CONCATENATE(\"(\",E4,\") \",B4))","v":"PORT AND TERMINAL"},"PORT AND TERMINAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1215]
["(030) Truck Terminal","Truck Terminal",null,null,"030","Point of good transfer between trucks or between trucks and rail","1,000 SF GFA",1.87,null,null,1.87,10.7,10.7,"RPA",10.02,0.5,5.35,5.35,5.35,5.35,10,null,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150,12150]
["INDUSTRIAL","INDUSTRIAL"]
["(110) General Light Industrial","General Light Industrial",null,null,"110","Emphasis on activities other than manufacturing; typically employing fewer than 500 workers","1,000 SF GFA",0.63,null,null,0.63,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,1.93,null,4592.7,4592.7,4592.7,4592.7,4592.7,2344.9499999999998,4592.7,4592.7,2344.9499999999998,2344.9499999999998,2344.9499999999998,4592.7,2344.9499999999998,4592.7,4592.7,4592.7,4592.7,2344.9499999999998]
["(130) Industrial Park","Industrial Park",null,null,130,null,"1,000 SF GFA",0.4,null,null,0.4,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,1.23,null,2916,2916,2916,2916,2916,1494.45,2916,2916,1494.45,1494.45,1494.45,2916,1494.45,2916,2916,2916,2916,1494.45]
["(140) Manufacturing","Manufacturing",null,null,"140","Primary activity is conversion of raw materials or parts into finished products","1,000 SF GFA",0.67,null,null,0.67,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,2.06,null,4884.2999999999993,4884.2999999999993,4884.2999999999993,4884.2999999999993,4884.2999999999993,2502.9,4884.2999999999993,4884.2999999999993,2502.9,2502.9,2502.9,4884.2999999999993,2502.9,4884.2999999999993,4884.2999999999993,4884.2999999999993,4884.2999999999993,2502.9]
["(150) Warehousing","Warehousing",null,null,"150","Devoted to storage of materials but may included office and maintenance areas","1,000 SF GFA",0.19,null,null,0.19,6.15,12.89,"ATG",10.83,0.5,3.07,6.45,3.07,6,0.57999999999999996,null,1385.1,1385.1,1385.1,1385.1,1385.1,704.69999999999993,1385.1,1385.1,704.69999999999993,704.69999999999993,704.69999999999993,1385.1,704.69999999999993,1385.1,1385.1,1385.1,1385.1,704.69999999999993]
["(151) Mini-Warehouse","Mini-Warehouse",null,null,"151","Facilities with a number of units rented to others for the storage of goods","1,000 SF GFA",0.17,null,null,0.17,6.15,12.89,"ATG",10.83,0.5,3.07,6.45,3.07,6,0.52,null,1239.3,1239.3,1239.3,1239.3,1239.3,631.80000000000007,1239.3,1239.3,631.80000000000007,631.80000000000007,631.80000000000007,1239.3,631.80000000000007,1239.3,1239.3,1239.3,1239.3,631.80000000000007]
["RESIDENTIAL","RESIDENTIAL"]
["(210) Single-Family Detached Housing","Single-Family Detached Housing",null,null,"210","Single-family detached homes on individual lots","Dwelling Unit",0.99,null,null,0.99,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,2.87,null,3621,3621,3621,3621,3621,2439.5,3621,3621,2439.5,2439.5,2439.5,3621,2439.5,3621,3621,3621,3621,2439.5]
["(220) Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs","Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs",null,null,"220","At least 4 rental dwelling units per building","Dwelling Unit",0.56000000000000005,null,null,0.56000000000000005,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.62,null,2048.5,2048.5,2048.5,2048.5,2048.5,1377,2048.5,2048.5,1377,1377,1377,2048.5,1377,2048.5,2048.5,2048.5,2048.5,1377]
["(221) Mid-Rise Apartments or Condominiums","Mid-Rise Apartments or Condominiums",null,null,"221","At least 3 rental dwelling units and between three and ten levels (floors) per building","Dwelling Unit",0.44,null,null,0.44,5.81,8.59,null,null,0.5,2.9,4.3,2.9,4.3,1.28,null,1606.5,1606.5,1606.5,1606.5,1606.5,1088,1606.5,1606.5,1088,1088,1088,1606.5,1088,1606.5,1606.5,1606.5,1606.5,1088]
["(222) High-Rise Apartments or Condominiums","High-Rise Apartments or Condominiums",null,null,"222","At least 3 rental dwelling units and more than ten levels (floors) per building","Dwelling Unit",0.36,null,null,0.36,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.04,null,1317.5,1317.5,1317.5,1317.5,1317.5,884,1317.5,1317.5,884,884,884,1317.5,884,1317.5,1317.5,1317.5,1317.5,884]
["(240) Mobile Home Park","Mobile Home Park",null,null,240,null,"Dwelling Unit",0.46,null,null,0.46,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.33,null,1683,1683,1683,1683,1683,1130.5,1683,1683,1130.5,1130.5,1130.5,1683,1130.5,1683,1683,1683,1683,1130.5]
["(251) Senior Adult Housing-Detached","Senior Adult Housing-Detached",null,null,"251","Consists of detached independent living developments that include amenities such as golf courses and swimming pools","Dwelling Unit",0.3,null,null,0.3,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.87,null,1096.5,1096.5,1096.5,1096.5,1096.5,739.5,1096.5,1096.5,739.5,739.5,739.5,1096.5,739.5,1096.5,1096.5,1096.5,1096.5,739.5]
["(252) Senior Adult Housing-Attached","Senior Adult Housing-Attached",null,null,"252","Consists of attached independent living developments that include limited social or recreation services","Dwelling Unit",0.26,null,null,0.26,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.75,null,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,637.5,952.00000000000011,952.00000000000011,637.5,637.5,637.5,952.00000000000011,637.5,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,637.5]
["(254) Assisted Living","Assisted Living",null,null,"254","Residential settings that provide either routine general protective oversight or assistance with activities.","Beds",0.26,null,null,0.26,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.75,null,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,637.5,952.00000000000011,952.00000000000011,637.5,637.5,637.5,952.00000000000011,637.5,952.00000000000011,952.00000000000011,952.00000000000011,952.00000000000011,637.5]
["LODGING","LODGING"]
["(310) Hotel","Hotel",null,null,"310","Lodging facilities that typically have on-site restaurants, lounges, meeting and/or banquet rooms, or other retail shops and services","Room",0.6,null,null,0.6,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,1.62,null,1980.4499999999998,1980.4499999999998,1980.4499999999998,1980.4499999999998,1980.4499999999998,1968.3000000000002,1980.4499999999998,1980.4499999999998,1968.3000000000002,1968.3000000000002,1968.3000000000002,1980.4499999999998,1968.3000000000002,1980.4499999999998,1980.4499999999998,1980.4499999999998,1980.4499999999998,1968.3000000000002]
["(320) Motel / Other Lodging Facilities","Motel / Other Lodging Facilities",null,null,"320","Lodging facilities that may have small on-site restaurant or buffet area but little or no meeting space","Room",0.38,null,null,0.38,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,1.03,null,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45,1251.45]
["RECREATIONAL","RECREATIONAL"]
["(432) Golf Driving Range","Golf Driving Range",null,null,"432","Facilities with driving tees for practice; may provide individual or group lessons; may have prop shop and/or refreshment facilities","Tee",1.25,null,null,1.25,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.64,null,4835.7,4835.7,4835.7,4835.7,4835.7,4422.6000000000004,4835.7,4835.7,4422.6000000000004,4422.6000000000004,4422.6000000000004,4835.7,4422.6000000000004,4835.7,4835.7,4835.7,4835.7,4422.6000000000004]
["(430) Golf Course","Golf Course",null,null,"430","May include municipal courses and private country clubs; may have driving ranges, pro shops, and restaurant/banquet facilities","Acre",0.28000000000000003,null,null,0.28000000000000003,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,0.81,null,1081.3499999999999,1081.3499999999999,1081.3499999999999,1081.3499999999999,1081.3499999999999,984.15000000000009,1081.3499999999999,1081.3499999999999,984.15000000000009,984.15000000000009,984.15000000000009,1081.3499999999999,984.15000000000009,1081.3499999999999,1081.3499999999999,1081.3499999999999,1081.3499999999999,984.15000000000009]
["(495) Recreational Community Center","Recreational Community Center",null,null,"495","Category includes racquet clubs, health/fitness clubs, can include facilities such as YMCA's","1,000 SF GFA",2.31,null,null,2.31,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,6.72,null,8930.25,8930.25,8930.25,8930.25,8930.25,8164.7999999999993,8930.25,8930.25,8164.7999999999993,8164.7999999999993,8164.7999999999993,8930.25,8164.7999999999993,8930.25,8930.25,8930.25,8930.25,8164.7999999999993]
["(465) Ice Skating Rink","Ice Skating Rink",null,null,"465","Rinks for ice skating and related sports; may contain spectator areas and refreshment facilities","1,000 SF GFA",1.33,null,null,1.33,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.87,null,5139.4500000000007,5139.4500000000007,5139.4500000000007,5139.4500000000007,5139.4500000000007,4702.05,5139.4500000000007,5139.4500000000007,4702.05,4702.05,4702.05,5139.4500000000007,4702.05,5139.4500000000007,5139.4500000000007,5139.4500000000007,5139.4500000000007,4702.05]
["(431) Miniature Golf Course","Miniature Golf Course",null,null,"431","One or more individual putting courses; category should not be used when part of a larger entertainment center(with batting cages, video game centers, etc)","Hole",0.33,null,null,0.33,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,0.96,null,1275.75,1275.75,1275.75,1275.75,1275.75,1166.3999999999999,1275.75,1275.75,1166.3999999999999,1166.3999999999999,1166.3999999999999,1275.75,1166.3999999999999,1275.75,1275.75,1275.75,1275.75,1166.3999999999999]
["(445) Multiplex Movie Theater","Multiplex Movie Theater",null,null,"445","Movie theater with audience seating, minimum of ten screens, lobby, and refreshment area.","Screens",13.73,null,null,13.73,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,39.950000000000003,null,53046.899999999994,53046.899999999994,53046.899999999994,53046.899999999994,53046.899999999994,48539.25,53046.899999999994,53046.899999999994,48539.25,48539.25,48539.25,53046.899999999994,48539.25,53046.899999999994,53046.899999999994,53046.899999999994,53046.899999999994,48539.25]
["(491) Racquet / Tennis Club","Racquet / Tennis Club",null,null,"491","Indoor or outdoor facilities specifically designed for playing tennis","Court",3.82,null,null,3.82,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,11.12,null,14762.25,14762.25,14762.25,14762.25,14762.25,13510.8,14762.25,14762.25,13510.8,13510.8,13510.8,14762.25,13510.8,14762.25,14762.25,14762.25,14762.25,13510.8]
["INSTITUTIONAL","INSTITUTIONAL"]
["(560) Religious Place of Worship","Religious Place of Worship",null,null,"560","Churches and houses of worship","1,000 SF GFA",0.49,null,null,0.49,6.3,6.3,"RPA",4.2,0.5,3.15,3.15,3.15,3.15,1.54,null,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001,1871.1000000000001]
["(565) Day Care Center","Day Care Center",null,null,"565","Generally includes facilities for care of pre-school aged children, generally includes classrooms, offices, eating areas, and playgrounds","1,000 SF GFA",11.12,0.44,"B",6.23,3.39,3.39,"RPA",4.2,0.5,1.69,1.7,1.69,1.7,10.53,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["(520) Elementary School","Elementary School",null,null,520,null,"Students",0.17,null,null,0.17,3.39,3.39,"RPA",5.2,0.5,1.69,1.7,1.69,1.7,0.28999999999999998,null,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997]
[{"$f":"IF(ISBLANK(E36),B36,CONCATENATE(\"(\",E36,\") \",B36))","v":"(522) Middle School / Junior High School"},"Middle School / Junior High School",null,null,"522","Serves students who have not yet entered high school","Students",0.17,null,null,0.17,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.28999999999999998,null,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997,352.34999999999997]
["(530) High School","High School",null,null,"530","Serves students who have completed middle or junior high school","Students",0.14000000000000001,null,null,0.14000000000000001,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.24,null,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997,291.59999999999997]
["(540) Junior / Community College","Junior / Community College",null,null,"540","Two-year junior, community, or technical colleges","Students",0.11,null,null,0.11,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.19,null,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85,230.85]
["(550) University / College","University / College",null,null,"550","Four-year universities or colleges that may or may not offer graduate programs","Students",0.15,null,null,0.15,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.25,null,315.90000000000003,315.90000000000003,315.90000000000003,315.90000000000003,315.90000000000003,303.75,315.90000000000003,315.90000000000003,303.75,303.75,303.75,315.90000000000003,303.75,315.90000000000003,315.90000000000003,315.90000000000003,315.90000000000003,303.75]
["MEDICAL","MEDICAL"]
["(630) Clinic","Clinic",null,null,"630","Facilities with limited diagnostic and outpatient care","1,000 SF GFA",3.28,null,null,3.28,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,12.17,null,13474.35,13474.35,13474.35,13474.35,13474.35,14786.55,13474.35,13474.35,14786.55,14786.55,14786.55,13474.35,14786.55,13474.35,13474.35,13474.35,13474.35,14786.55]
["(610) Hospital","Hospital",null,null,"610","Medical and surgical facilities with overnight accommodations","1,000 SF GFA",0.97,null,null,0.97,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,3.6,null,3985.2,3985.2,3985.2,3985.2,3985.2,4374,3985.2,3985.2,4374,4374,4374,3985.2,4374,3985.2,3985.2,3985.2,3985.2,4374]
["(620) Nursing Home","Nursing Home",null,null,"620","Rest and convalescent homes with residents who do little or no driving","Beds",0.22,null,null,0.22,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,0.82,null,899.1,899.1,899.1,899.1,899.1,996.3,899.1,899.1,996.3,996.3,996.3,899.1,996.3,899.1,899.1,899.1,899.1,996.3]
["(640) Animal Hospital/Veterinary Clinic","Animal Hospital/Veterinary Clinic",null,null,"640","Rest and convalescent homes with residents who do little or no driving","1,000 SF GFA",3.53,0.3,"B",2.4700000000000002,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,9.16,null,10145.25,10145.25,10145.25,10145.25,10145.25,11129.4,10145.25,10145.25,11129.4,11129.4,11129.4,10145.25,11129.4,10145.25,10145.25,10145.25,10145.25,11129.4]
["OFFICE","OFFICE"]
["(714) Corporate Headquarters Building","Corporate Headquarters Building",null,null,"714","Office building housing corporate headquarters of a single company or organization","1,000 SF GFA",0.6,null,null,0.6,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,2.23,null,2466.4499999999998,2466.4499999999998,2466.4499999999998,2466.4499999999998,2466.4499999999998,2709.45,2466.4499999999998,2466.4499999999998,2709.45,2709.45,2709.45,2466.4499999999998,2709.45,2466.4499999999998,2466.4499999999998,2466.4499999999998,2466.4499999999998,2709.45]
["(710) General Office Building","General Office Building",null,null,"710","Office buildings which house multiple tenants","1,000 SF GFA",1.1499999999999999,null,null,1.1499999999999999,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,4.2699999999999996,null,4726.3500000000004,4726.3500000000004,4726.3500000000004,4726.3500000000004,4726.3500000000004,5188.0499999999993,4726.3500000000004,4726.3500000000004,5188.0499999999993,5188.0499999999993,5188.0499999999993,4726.3500000000004,5188.0499999999993,4726.3500000000004,4726.3500000000004,4726.3500000000004,4726.3500000000004,5188.0499999999993]
["(720) Medical-Dental Office Building","Medical-Dental Office Building",null,null,"720","Multi-tenant building with offices for physicians and/or dentists","1,000 SF GFA",3.46,null,null,3.46,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,12.84,null,14203.349999999999,14203.349999999999,14203.349999999999,14203.349999999999,14203.349999999999,15600.6,14203.349999999999,14203.349999999999,15600.6,15600.6,15600.6,14203.349999999999,15600.6,14203.349999999999,14203.349999999999,14203.349999999999,14203.349999999999,15600.6]
["(715) Single Tenant Office Building","Single Tenant Office Building",null,null,"715","Single tenant office buildings other than corporate headquarters","1,000 SF GFA",1.71,null,null,1.71,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,6.34,null,7022.7000000000007,7022.7000000000007,7022.7000000000007,7022.7000000000007,7022.7000000000007,7703.0999999999995,7022.7000000000007,7022.7000000000007,7703.0999999999995,7703.0999999999995,7703.0999999999995,7022.7000000000007,7703.0999999999995,7022.7000000000007,7022.7000000000007,7022.7000000000007,7022.7000000000007,7703.0999999999995]
["(750) Office Park","Office Park",null,null,"750","Office buildings (typically low-rise) in a campus setting and served by a common roadway system","1,000 SF GFA",1.07,null,null,1.07,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,3.97,null,4398.3,4398.3,4398.3,4398.3,4398.3,4823.55,4398.3,4398.3,4823.55,4823.55,4823.55,4398.3,4823.55,4398.3,4398.3,4398.3,4398.3,4823.55]
["COMMERCIAL","COMMERCIAL"]
["AUTOMOBILE RELATED","AUTOMOBILE RELATED"]
["(942) Automobile Care Center","Automobile Care Center",null,null,"942","Automobile repair and servicing including stereo installations and upholstering","1,000 SF GFA",3.11,0.4,"B",1.87,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,5.05,null,6160.05,6160.05,6160.05,6160.05,6160.05,6135.75,6160.05,6160.05,6135.75,6135.75,6135.75,6160.05,6135.75,6160.05,6160.05,6160.05,6160.05,6135.75]
["(843) Automobile Parts Sales","Automobile Parts Sales",null,null,"843","Retail sale of auto parts but no on-site vehicle repair","1,000 SF GFA",4.91,0.43,"A",2.8,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.56,null,9221.85,9221.85,9221.85,9221.85,9221.85,9185.4,9221.85,9221.85,9185.4,9185.4,9185.4,9221.85,9185.4,9221.85,9221.85,9221.85,9221.85,9185.4]
["(944) Gasoline/Service Station","Gasoline/Service Station",null,null,"944","Gasoline sales without convenience store or car wash; may include repair","Vehicle Fueling Position",14.03,0.42,"A",8.14,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,4.88,null,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2,5929.2]
["(945) Gasoline/Service Station w/ Conv Market","Gasoline/Service Station w/ Conv Market",null,null,"945","Gasoline sales with convenience store and car washes where the primary business is gasoline sales","Vehicle Fueling Position",13.99,0.56000000000000005,"B",6.16,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,3.7,null,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5,4495.5]
["(841) New Car Sales","New Car Sales",null,null,"841","New car dealerships, typically with automobile servicing, part sales, and used car sales","1,000 SF GFA",2.4300000000000002,0.2,"B",1.94,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,5.24,null,6390.9,6390.9,6390.9,6390.9,6390.9,6366.6,6390.9,6390.9,6366.6,6366.6,6366.6,6390.9,6366.6,6390.9,6390.9,6390.9,6390.9,6366.6]
["(941) Quick Lubrication Vehicle Shop","Quick Lubrication Vehicle Shop",null,null,"941","Primary business is to perform oil changes and fluid/filter changes with other repair services not provided","Servicing Positions",4.8499999999999996,0.4,"B",2.91,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.86,null,9586.35,9586.35,9586.35,9586.35,9586.35,9549.9,9586.35,9586.35,9549.9,9549.9,9549.9,9586.35,9549.9,9586.35,9586.35,9586.35,9586.35,9549.9]
["(947) Self-Service Car Wash","Self-Service Car Wash",null,null,"947","Has stalls for driver to park and wash the vehicle","Stall",5.54,0.4,"B",3.32,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,1.99,null,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85,2417.85]
["(848) Tire Store","Tire Store",null,null,"848","Primary business is sales and installation of tires; usually do not have large storage or warehouse area","1,000 SF GFA",3.98,0.28000000000000003,"A",2.87,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.75,null,9452.7000000000007,9452.7000000000007,9452.7000000000007,9452.7000000000007,9452.7000000000007,9416.25,9452.7000000000007,9452.7000000000007,9416.25,9416.25,9416.25,9452.7000000000007,9416.25,9452.7000000000007,9452.7000000000007,9452.7000000000007,9452.7000000000007,9416.25]
["DINING","DINING"]
["(934) Fast Food Restaurant with Drive-Thru Window","Fast Food Restaurant with Drive-Thru Window",null,null,"934","High-turnover fast food restaurant for carry-out and eat-in customers with a drive-thru window","1,000 SF GFA",32.67,0.5,"A",16.34,3.39,3.39,"RPA",4.79,0.5,1.69,1.7,1.69,1.7,27.61,null,33752.700000000004,33752.700000000004,33752.700000000004,33752.700000000004,33752.700000000004,33546.15,33752.700000000004,33752.700000000004,33546.15,33546.15,33546.15,33752.700000000004,33546.15,33752.700000000004,33752.700000000004,33752.700000000004,33752.700000000004,33546.15]
["(933) Fast Food Restaurant without Drive-Thru Window","Fast Food Restaurant without Drive-Thru Window",null,null,"933","High-turnover fast food restaurant for carry-out and eat-in customers, but without a drive-thru window","1,000 SF GFA",28.34,0.5,"B",14.17,3.39,3.39,"RPA",4.79,0.5,1.69,1.7,1.69,1.7,23.95,null,29269.35,29269.35,29269.35,29269.35,29269.35,29099.25,29269.35,29269.35,29099.25,29099.25,29099.25,29269.35,29099.25,29269.35,29269.35,29269.35,29269.35,29099.25]
["(932) High Turnover (Sit-Down) Restaurant","High Turnover (Sit-Down) Restaurant",null,null,"932","Restaurants with turnover rates less than one hour; typically includes moderately-priced chain restaurants","1,000 SF GFA",9.77,0.43,"A",5.57,5.41,5.41,"RPA",4.79,0.5,2.7,2.71,2.7,2.71,15.04,null,18334.349999999999,18334.349999999999,18334.349999999999,18334.349999999999,18334.349999999999,18273.599999999999,18334.349999999999,18334.349999999999,18273.599999999999,18273.599999999999,18273.599999999999,18334.349999999999,18273.599999999999,18334.349999999999,18334.349999999999,18334.349999999999,18334.349999999999,18273.599999999999]
["(931) Quality Restaurant","Quality Restaurant",null,null,"931","Restaurants with turnover rates of one hour or longer; typically require reservations","1,000 SF GFA",7.8,0.44,"A",4.37,5.41,5.41,"RPA",4.79,0.5,2.7,2.71,2.7,2.71,11.8,null,14385.6,14385.6,14385.6,14385.6,14385.6,14337,14385.6,14385.6,14337,14337,14337,14385.6,14337,14385.6,14385.6,14385.6,14385.6,14337]
["(937) Coffee/Donut Shop with Drive-Thru Window","Coffee/Donut Shop with Drive-Thru Window",null,null,"937","Coffee and Donut restaurants with drive-through windows, hold long store hours and have limited indoor seating","1,000 SF GFA",43.38,0.7,"A",13.01,1.2,1.2,"RPA",4.79,0.5,0.6,0.6,0.6,0.6,7.81,null,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15,9489.15]
["OTHER RETAIL","OTHER RETAIL"]
[{"$f":"IF(ISBLANK(E68),B68,CONCATENATE(\"(\",E68,\") \",B68))","v":"(815) Free-Standing Discount Store"},"Free-Standing Discount Store",null,null,"815","Category includes free-standing stores with off-street parking; typically offer a variety of products and services with long store hours","1,000 SF GFA",4.83,0.3,"C",3.38,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,9.84,null,13061.25,13061.25,13061.25,13061.25,13061.25,11955.6,13061.25,13061.25,11955.6,11955.6,11955.6,13061.25,11955.6,13061.25,13061.25,13061.25,13061.25,11955.6]
["(817) Nursery (Garden Center)","Nursery (Garden Center)",null,null,"817","Building with a yard of planting or landscape stock; may have office, storage, shipping or greenhouse facilities","1,000 SF GFA",6.94,0.3,"B",4.8600000000000003,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,14.14,null,18771.75,18771.75,18771.75,18771.75,18771.75,17180.100000000002,18771.75,18771.75,17180.100000000002,17180.100000000002,17180.100000000002,18771.75,17180.100000000002,18771.75,18771.75,18771.75,18771.75,17180.100000000002]
["(862) Home Improvement Superstore","Home Improvement Superstore",null,null,"862","Warehouse-type facilities offering a large variety of products and services including lumber, tool, paint, lighting, and fixtures, among other items.","1,000 SF GFA",2.33,0.48,"A",1.21,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.52,null,4677.75,4677.75,4677.75,4677.75,4677.75,4276.8,4677.75,4677.75,4276.8,4276.8,4276.8,4677.75,4276.8,4677.75,4677.75,4677.75,4677.75,4276.8]
["(880) Pharmacy/Drugstore w/o Drive-Thru Window","Pharmacy/Drugstore w/o Drive-Thru Window",null,null,"880","Facilities that primarily sell prescription and non-prescription drugs without a drive-through window","1,000 SF GFA",8.51,0.53,"A",4,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,11.64,null,15454.800000000001,15454.800000000001,15454.800000000001,15454.800000000001,15454.800000000001,14142.6,15454.800000000001,15454.800000000001,14142.6,14142.6,14142.6,15454.800000000001,14142.6,15454.800000000001,15454.800000000001,15454.800000000001,15454.800000000001,14142.6]
["(881) Pharmacy/Drugstore w/ Drive-Thru Window","Pharmacy/Drugstore w/ Drive-Thru Window",null,null,"881","Facilities that primarily sell prescription and non-prescription drugs with a drive-through window","1,000 SF GFA",10.29,0.49,"A",5.25,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,15.28,null,20290.5,20290.5,20290.5,20290.5,20290.5,18565.2,20290.5,20290.5,18565.2,18565.2,18565.2,20290.5,18565.2,20290.5,20290.5,20290.5,20290.5,18565.2]
["(820) Shopping Center","Shopping Center",null,null,"820","Integrated group of commercial establishments; planning, owned, and managed as a unit","1,000 SF GLA",3.81,0.34,"A",2.5099999999999998,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,7.3,null,9695.7000000000007,9695.7000000000007,9695.7000000000007,9695.7000000000007,9695.7000000000007,8869.5,9695.7000000000007,9695.7000000000007,8869.5,8869.5,8869.5,9695.7000000000007,8869.5,9695.7000000000007,9695.7000000000007,9695.7000000000007,9695.7000000000007,8869.5]
["(850) Supermarket","Supermarket",null,null,"850","Primary business is sale of groceries, food, and household cleaning items; may include photo, pharmacy, video rental, and/or ATM","1,000 SF GFA",9.24,0.36,"A",5.91,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,17.2,null,22829.85,22829.85,22829.85,0,22829.85,20898,0,22829.85,20898,20898,20898,22829.85,20898,22829.85,22829.85,0,0,20898]
["(864) Toy/Children's Superstore","Toy/Children's Superstore",null,null,"864","Businesses specializing in child-oriented merchandise","1,000 SF GFA",5,0.3,"B",3.5,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,10.19,null,13522.95,13522.95,13522.95,13522.95,13522.95,12380.849999999999,13522.95,13522.95,12380.849999999999,12380.849999999999,12380.849999999999,13522.95,12380.849999999999,13522.95,13522.95,13522.95,13522.95,12380.849999999999]
["(875) Department Store","Department Store",null,null,"875","Free-standing stores that specialize in the sale of apparel, footwear, bedding, home products, jewelry, etc.","1,000 SF GFA",1.95,0.3,"B",1.37,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.99,null,5297.4000000000005,5297.4000000000005,5297.4000000000005,5297.4000000000005,5297.4000000000005,4847.8500000000004,5297.4000000000005,5297.4000000000005,4847.8500000000004,4847.8500000000004,4847.8500000000004,5297.4000000000005,4847.8500000000004,5297.4000000000005,5297.4000000000005,5297.4000000000005,5297.4000000000005,4847.8500000000004]
["SERVICES","SERVICES"]
["(911) Walk-In Bank","Walk-In Bank",null,null,"911","Banks with their own parking lots, no drive-in lanes but contain non-drive-through ATMs","1,000 SF GFA",12.13,0.4,"B",7.28,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,12.3,null,15041.7,15041.7,15041.7,0,15041.7,14944.5,0,15041.7,14944.5,14944.5,14944.5,15041.7,14944.5,15041.7,15041.7,0,0,14944.5]
["(912) Drive-In Bank","Drive-In Bank",null,null,"912","Banking facilities to conduct financial transactions from the vehicle; also usually apart of walk-in bank","Drive-in Lanes",27.15,0.35,"A",17.649999999999999,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,29.83,null,36462.15,36462.15,36462.15,0,36462.15,36243.449999999997,0,36462.15,36243.449999999997,36243.449999999997,36243.449999999997,36462.15,36243.449999999997,36462.15,36462.15,0,0,36243.449999999997]
["(918) Hair Salon","Hair Salon",null,null,"918","Facilities that specialize in cosmetic and beauty services including hair cutting and styling","1,000 SF GLA",1.45,0.3,"B",1.02,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,1.72,null,2101.9499999999998,2101.9499999999998,2101.9499999999998,2101.9499999999998,2101.9499999999998,2089.8000000000002,2101.9499999999998,2101.9499999999998,2089.8000000000002,2089.8000000000002,2089.8000000000002,2101.9499999999998,2089.8000000000002,2101.9499999999998,2101.9499999999998,2101.9499999999998,2101.9499999999998,2089.8000000000002]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]

{"sheet":"TDM Instructions","index":9,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,1,1,14],[2,1,26,14]]}
[]
[null,"TDM Points and Trip Reduction Calculator Instructions"]
[null,"Applicability Note – For developments that generate less than 2,000 unadjusted daily trips, TDM is not required. TDM measures may still be performed to achieve a trip reduction % and entered into the calculator.\n1. For information related to TDM measures and implementation levels and TDM Plan points requirements, please see the Transportation Criteria Manual Section 10. See the tab “Point & Trip Red. Look-up Table” for details of TDM points and % Trip Reductions associated with each TDM measure implementation level and context area (Downtown, Urban, or Urban Transition).\n2. Context Areas are based upon boundaries from the Street Impact Fee study and University Neighborhood Overlay District. See the “Service Area” tab to locate the development’s context area and see “Resource Links” section below for a map of the University Neighborhood Overlay District.\n3. Fill in all of the beige fields for the proposed TDM measures and implementation levels using drop down menus in the “TDM Calculator Input” tab. For sites where internal capture is applicable, a % reduction in trips approved by applicable staff shall be manually entered on the “TDM Calculator Input” tab. Instructions are provided in each cell if an entry must be selected from a drop-down menu or manual entry. For developments that do not require TDM Plans, only the TDM measures being used may be filled in on the Calculator to determine a % trip reduction. At a minimum, the “Context Area” and one TDM measure must be filled in.\n4. The section of the tab marked “Sustainable Mode Improvement Measures” must be filled in by staff and is related to infrastructure improvements related to TDM."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Resource Links to External Documents"]
[null,null,"Transportation Criteria Manual"]
[null,null,"University Neighborhood Overlay District"]

{"sheet":"TDM Calculator Input","index":10,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,5,1],[4,2,5,2],[4,3,5,3],[58,1,58,3],[25,0,27,0],[28,0,30,0],[57,0,57,1],[25,3,27,3],[28,3,30,3]]}
["TDM Points and Trip Reduction Calculator"]
["Project Name:",null,"Legal Description (Lot, Block)","Project Number:"]
[{"$f":"IF(E38=\"\", \"Enter Project Name Here\")","v":"Enter Project Name Here"},null,{"$f":"IF(E38=\"\", \"Enter Legal Desc. Here\")","v":"Enter Legal Desc. Here"},{"$f":"IF(E38=\"\", \"Enter Project Number Here\")","v":"Enter Project Number Here"}]
["Project Description:",null,"Applicant's Name:","Contact Info (phone number/e-mail):"]
[{"$f":"IF(E38=\"\", \"Enter Project Description Here\")","v":"Enter Project Description Here"},null,{"$f":"IF(E38=\"\", \"Enter Applicant Name Here\")","v":"Enter Applicant Name Here"},{"$f":"IF(E38=\"\", \"Enter Contact Info Here\")","v":"Enter Contact Info Here"}]
[]
["Measures","Notes/Criteria","Level of Measure Implementation","Trip Reduction %"]
["Context Area","Downtown (SIF Service Area DT or University Neighborhood Overlay District), Urban (SIF Service Areas F, I, J, L, parts of K), or Urban Transition (All other Areas in City Limits)",null,null,null,null,null,null,{"$f":"'Point & Trip Red. Look-up Table'!G2","v":"Downtown"},{"$f":"'Point & Trip Red. Look-up Table'!H2","v":"Urban"},{"$f":"'Point & Trip Red. Look-up Table'!I2","v":"Urban Transition"}]
["Contextual Trip Reduction Measures",null,{"$f":"'Proposed TDM Plan Point Credits'!D8","v":"Amount falls within proper range"},{"$f":"'Proposed TDM Plan Trip Red. %'!E8","v":"Does Not Exceed Maximum"}]
["Internal Trip Capture (CTR-1)","Include a mix of land uses to optimize internal-capture trip-reduction opportunities, providing residents and/or employees with on-site access to housing/jobs, goods, and services. \n\nThis measure may be implemented to receive between 5 and 20 points in credit toward meeting TDM Plan points requirements, with one point received for each % of trips estimated to be captured internally (round down to nearest 5% for selecting category (i.e. 5-9% = 5 points / 5%, 10-14% = 10 points, 10 %, etc.), based on the amount agreed to by the City.",{"$f":"'Proposed TDM Plan Point Credits'!B5","v":0}]
["Transit Proximity (CTR-2)","Develop on a site that benefits from a level of transit service that can reduce trip generation by facilitating use of transit for site access and site-based travel.\n\nAt least half of the development site falls within ¼-mile of a High Capacity Transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B7","v":0},null,null,null,null,"At least half of the development site falls within ¼-mile of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. ","At least half of the development site falls within ¼-mile of a of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. AND at lesat 1 point is also received for any Parking measure OR for either API-5 or API-6","At least half of the development site falls within ¼-mile of a of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. AND at least 1 point is also received for any Parking measure AND for either API-5 or API-6"]
["Category Caps for Points / Trip Reductions",null,{"$f":"'Proposed TDM Plan Point Credits'!C5","v":20},{"$f":"'Proposed TDM Plan Trip Red. %'!B49","v":0}]
["Total Possible for Category",null,{"$f":"'Proposed TDM Plan Point Credits'!B8","v":0},{"$f":"'Proposed TDM Plan Trip Red. %'!B56","v":0}]
["Parking Measures",null,{"$f":"'Proposed TDM Plan Point Credits'!D16","v":"Amount falls within proper range"},{"$f":"'Proposed TDM Plan Trip Red. %'!E15","v":"Does Not Exceed Maximum"}]
["Reduced Parking Supply (P-1)","Provide fewer parking spaces to offset the trip-generation impact of excess parking capacities. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B11","v":0},null,null,null,null,"51% to 80% of the Parking Required by the LDC","21% to 50% of the Parking Required by the LDC","1% - 20% of the Parking Required by the LDC","No Parking Supply"]
["Unbundled Parking (P-2)","Offer resident/tenant parking only as an optional amenity that is priced separately from the cost of associated building leases or housing-unit purchases. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B12","v":0},null,null,null,null,"Equal or exceed the CapMetro unlimited 31-Day Pass “commuter” fare ($96.25)*","Equal the IRS limit on pre-tax parking purchases ($270)**","Exceed the IRS limit on pre-tax parking purchases by at least 10%"]
["Daily Tenant Parking Rates (P-3)","Price all unbundled tenant parking at daily or hourly rates to offset the trip-generation impact of monthly and annual permits. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B13","v":0},null,null,null,null,"All Non-resident tenants","All tenants"]
["Visitor Parking Pricing (P-4)","Price visitor parking at higher rates during peak travel demand periods for congestion pricing",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B14","v":0},null,null,null,null,"Are at least $1 per hour higher during identified congestion-pricing periods, after the first hour","Are at least $1 per hour during identified congestion-pricing periods, including the first hour","Are at least $2 per hour during identified congestion-pricing periods"]
["Category Caps for Points / Trip Reductions",null,{"$f":"'Proposed TDM Plan Point Credits'!C11","v":15},{"$f":"'Proposed TDM Plan Trip Red. %'!B50","v":0}]
["Total Possible for Category",null,{"$f":"'Proposed TDM Plan Point Credits'!B16","v":0},{"$f":"'Proposed TDM Plan Trip Red. %'!B57","v":0}]
["Amenities, Programs, and Incentives Measures",null,{"$f":"'Proposed TDM Plan Point Credits'!D31","v":"Amount falls within proper range"},{"$f":"'Proposed TDM Plan Trip Red. %'!E29","v":"Does Not Exceed Maximum"}]
["Transportation Management Association Membership (API-1)","Maintain full membership and actively participate in the activities and services provided by an established TMA as a proven-effective means of enhancing the benefits of the project’s TDM Plan measures.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B18","v":0},null,null,null,null,"Yes","No"]
["Designated Mobility Coordinator (API-2)","Designate a Mobility Coordinator to market, explain, and assist in the use of available non-driving mobility options among building tenants and visitors.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B19","v":0}]
["Marketing and Information (API-3)","Designate a Mobility Coordinator to market, explain, and assist in the use of available non-driving mobility options among building tenants and visitors.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B20","v":0}]
["Parking Cash-Out (API-4)","Require tenant employer who offer free/subsidized parking to their employees to also provide an equivalent cash benefit to those employees who forgo this benefit, to offset the trip-generation impact of free/subsidized parking. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B21","v":0},null,null,null,null,"$50.00 / month","$100.00 / month"]
["Universal Transit Pass (API-5.1)","Available to Residents",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B22","v":0}]
[null,"Available to Employees"]
[null,"Subsidy Level toward CapMetro Unlimited Ride Pass",null,null,null,null,null,null,0.25,0.5,0.75,1]
["Mobility Wallet (API-5.2)","Available to Residents",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B23","v":0}]
[null,"Available to Employees"]
[null,"Funding level"]
["Ride-Home Benefit (API-6)","Provide a self-funded Guaranteed Ride Home (or similar) benefit for building tenants that can be used as a supplement to the program offered by MyCommuteSolutions to encourage increased use of non-driving modes among building tenants.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B24","v":0},null,null,null,null,"Program limited to building employees","Program available to building employees and residents"]
["Internet Acess Amenity (API-7)","Provide free high-speed, broadband internet service to all residences to support remote-work and remote-learn capacities that can reduce work and school trips among residents.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B25","v":0},null,null,null,null,"All residences are provided free high-speed, broadband service","All residences are provided free high-speed, broadband service at the highest level of quality available to residences"]
["Telecommuting Work Option (API-8)","Provide option for employees to telecommute at least 1 day per week",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B26","v":0}]
["On-Site Daycare or School (API-9)","Provide an on-site childcare facility or school to provide direct home- or work-end access to these destinations that can incentivize use of driving modes when they divert/extend commute trips. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B27","v":0}]
["Delivery-Supportive Amenities (API-10)","Accommodate and encourage goods deliveries by providing building amenities that facilitate secure reception and storage packages, groceries, prepared meals, and clothing.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B28","v":0}]
["Category Caps for Points / Trip Reductions",null,{"$f":"'Proposed TDM Plan Point Credits'!C19","v":10},{"$f":"'Proposed TDM Plan Trip Red. %'!B51","v":0}]
["Total Possible for Category",null,{"$f":"'Proposed TDM Plan Point Credits'!B31","v":0},{"$f":"'Proposed TDM Plan Trip Red. %'!B58","v":0}]
["Sustainable Mode Improvement Measures",null,{"$f":"'Proposed TDM Plan Point Credits'!D41","v":"Amount falls within proper range"},{"$f":"'Proposed TDM Plan Trip Red. %'!E38","v":"Does Not Exceed Maximum"}]
["Pedestrian Access and Connectivity Improvements (SM-1)","Improve area sidewalks, street crossings, urban trails, or other pedestrian facilities to encourage walking as a travel alternative to driving. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B32","v":0},null,null,null,null,1,2,3,4,5,6,7,8,9,10]
["Bicycle Access and Connectivity (SM-2)","Improve area bicycle facilities (including bike-share stations), amenities (including bike-share memberships), or connectivity to regional bicycle networks to encourage cycling as a travel alternative to driving. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B33","v":0},null,null,null,null,1,2,3,4,5,6,7,8,9,10]
["Transit Access and Connectivity (SM-3)","Improve area transit facilities and connections, including but not limited to adding or enhancing stations/stops and multimodal station/stop connections, including walking as well as shuttle connections, to encourage transit use as a travel alternative to driving. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B34","v":0},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Rideshare Access and Connectivity (SM-4)","Create and maintain a carpool, vanpool, school-pool, and/or other rideshare program to encourage use of these drive-alone travel modes for common development-based travel. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B35","v":0},null,null,null,null,1,2,3,4,5,6,7,8,9,10]
["Emerging Mobility Access and Connectivity (SM-5)","Provide or increase access to emerging mobility modes and services, such as car-share, bike-share, electric scooters, hailed-ride services, etc. to encourage use of these drive-alone travel modes for common development-based travel. ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B36","v":0},null,null,null,null,1,2,3,4,5]
["Site Plan Access and Connectivity (SM-6)","Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) for the proposed development’s Site Plan are included in a TDM Plan.  ",null,{"$f":"'Proposed TDM Plan Trip Red. %'!B37","v":0},null,null,null,null,1,2,3,4,5]
["Category Caps for Points / Trip Reductions",null,{"$f":"'Proposed TDM Plan Point Credits'!C34","v":40},{"$f":"'Proposed TDM Plan Trip Red. %'!B52","v":0}]
["Total Possible for Category",null,{"$f":"'Proposed TDM Plan Point Credits'!B41","v":0},{"$f":"'Proposed TDM Plan Trip Red. %'!B59","v":0}]
["Overall TDM Program Cap",null,{"$f":"'Proposed TDM Plan Point Credits'!C43","v":85},{"$f":"'Proposed TDM Plan Trip Red. %'!B53","v":0}]
["Results",null,"Total Allowable Point Credits","Total Allowable Trip Reduction Credits"]
["Total Allowable Point & Trip Reduction Credits",null,{"$f":"'Proposed TDM Plan Point Credits'!B43","v":0},{"$f":"'Proposed TDM Plan Trip Red. %'!B61","v":0}]
[]
[]
[]
["Points Requirements:"]
["20 points: if trip-generation is projected between 2,000 – 5,000 unadjusted trips"]
["30 points: if trip-generation is projected at more than 5,000 unadjusted trips"]
[]
["TDM Plan Points Requirement Adjustment for Excess Parking"]
["Proposed Parking Supply","TDM Plan Points Requirement Increasd by"]
["Context Area","Downtown","Urban","Urban Transition"]
["101% - 110% of the Standard Parking Supply Ratio",3,2,1]
["110% - 130% of the Standard Parking Supply Ratio",5,4,3]
["130% - 150% of the Standard Parking Supply Ratio",7,6,5]
["150% - 200% of the Standard Parking Supply Ratio",10,8,7]
[]
["At least 10% of a TDM Plan’s point requirement must be met via measures from within each category."]
["No more than 50% of a TDM Plan’s point requirement may be met via measures within a single category."]

{"sheet":"Point & Trip Red. Look-up Table","index":11,"n_rows":136,"n_cols":14,"rows_kept":136,"cut":false,"hidden":false,"merged":[[2,2,5,2],[2,3,5,3],[6,1,9,1],[7,2,9,2],[7,3,9,3],[10,1,14,1],[0,10,1,12],[26,0,74,0],[75,0,135,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,6,0,8],[2,0,9,0],[2,1,5,1],[11,0,25,0],[11,2,14,2],[11,3,14,3],[22,1,25,1],[23,2,25,2],[23,3,25,3],[15,3,18,3],[15,2,18,2],[19,2,21,2],[19,3,21,3],[26,1,27,1],[28,1,29,1],[30,1,31,1],[32,1,34,1],[33,2,34,2],[64,3,65,3],[66,1,68,1],[67,2,68,2],[67,3,68,3],[33,3,34,3],[35,1,48,1],[37,2,48,2],[37,3,48,3],[49,1,62,1],[51,2,62,2],[63,1,65,1],[64,2,65,2],[51,3,62,3],[69,1,70,1],[71,1,72,1],[73,1,74,1],[75,1,85,1],[76,2,85,2],[76,3,85,3],[86,1,96,1],[87,2,96,2],[87,3,96,3],[125,3,129,3],[130,1,135,1],[131,2,135,2],[131,3,135,3],[98,3,112,3],[113,1,123,1],[114,2,123,2],[114,3,123,3],[97,1,112,1],[98,2,112,2],[124,1,129,1],[125,2,129,2]]}
[null,"Measure","Description","Implementation Options","Points Credit","Blank (Do not edit cells in this column)","Proposed TIA Trip Reduction % AND Rough Proportionality Credit %",null,null,"Blank (Do not edit cells in this column)","Approved Trip-Reduction Credit Criteria"]
[null,null,null,null,null,null,"Downtown","Urban","Urban Transition"]
["Contextual Trip Reduction Measures","Internal Trip Capture (CTR-1)","Include a mix of land uses to optimize internal-capture trip-reduction opportunities, providing residents and/or employees with on-site access to housing/jobs, goods, and services. ","This measure may be implemented to receive between 5 and 20 points in credit toward meeting TDM Plan points requirements, with one point received for each % of trips estimated to be captured internally (round down to nearest 5% for selecting category (i.e. 5-9% = 5 points / 5%, 10-14% = 10 points, 10 %, etc.), based on the amount agreed to by the City.",5,null,"5-9%","5-9%","5-9%",null,0.04,0.1]
[null,null,null,null,10,null,"10-14%","10-14%","10-14%",null,0.09,0.15]
[null,null,null,null,15,null,"15-19%","15-19%","15-19%",null,0.14000000000000001,0.2]
[null,null,null,null,20,null,"More than 20%","More than 20%","More than 20%",null,0.19,1]
[null,"Transit Proximity (CTR-2)"]
[null,null,"Develop on a site that benefits from a level of transit service that can reduce trip generation by facilitating use of transit for site access and site-based travel.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tAt least half of the development site falls within ¼-mile of a transit stop within a Transit Priority Network, or 1/8-mile of a High Frequency (15 min) transit stop; and\n•\tA complete sidewalk network is in place between the development site and the nearest transit stop. ",1,null,0.05,2.5000000000000001E-2,0.01,null,"At least half of the development site falls within ¼-mile of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. "]
[null,null,null,null,2,null,0.1,0.05,2.5000000000000001E-2,null,"At least half of the development site falls within ¼-mile of a of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. AND at lesat 1 point is also received for any Parking measure OR for either API-5 or API-6"]
[null,null,null,null,3,null,0.2,0.1,0.05,null,"At least half of the development site falls within ¼-mile of a of a High Capacity transit stop, or 1/8-mile of a High Frequency (15 min) transit stop; and a complete sidewalk network is in place between the development site and the nearest transit stop. AND at least 1 point is also received for any Parking measure AND for either API-5 or API-6"]
[null,"Reduced Parking Supply (P-1)"]
["Parking (Vehicular TDM) Measures",null,"Provide fewer parking spaces to offset the trip-generation impact of excess parking capacities. ","The measure may be implemented by taking advantage of the exemption from the LDC’s minimum parking requirements that is afforded to developments with an approved TDM Plan,  to receive credit toward meeting TDM Plan points requirements. If parking requirement reduced by LDC, then “minimum requirement” above is replaced by reduced parking amount required.",2,null,{"$f":"2*H12","v":0.04},0.02,{"$f":"0.5*H12","v":0.01},null,"51% to 80% of the Parking Required by the LDC"]
[null,null,null,null,5,null,{"$f":"2*H13","v":0.1},0.05,{"$f":"0.5*H13","v":2.5000000000000001E-2},null,"21% to 50% of the Parking Required by the LDC"]
[null,null,null,null,8,null,{"$f":"2*H14","v":0.16},0.08,{"$f":"0.5*H14","v":0.04},null,"1% - 20% of the Parking Required by the LDC"]
[null,null,null,null,10,null,{"$f":"2*H15","v":0.2},0.1,{"$f":"0.5*H15","v":0.05},null,"No Parking Supply"]
[null,null,"Offer tenant parking (residents and commercial tenants) only as an optional amenity that is priced separately from the cost of associated building leases or housing-unit purchases. ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \nAll tenant parking is offered as an optional amenity, the cost of which is established independent of the cost for associated dwelling units and leased building space. "]
[null,"Unbundled Parking (P-2)",null,null,2,null,{"$f":"2*H17","v":0.04},0.02,{"$f":"0.5*H17","v":0.01},null,"Equal or exceed the CapMetro unlimited 31-Day Pass “commuter” fare ($96.25)*","https://www.capmetro.org/fares/#!"]
[null,null,null,null,4,null,{"$f":"2*H18","v":0.08},0.04,{"$f":"0.5*H18","v":0.02},null,"Equal the IRS limit on pre-tax parking purchases ($270)**"," https://www.irs.gov/publications/p15b#en_US_2020_publink1000193745"]
[null,null,null,null,6,null,{"$f":"2*H19","v":0.12},0.06,{"$f":"0.5*H19","v":0.03},null,"Exceed the IRS limit on pre-tax parking purchases by at least 10%"]
[null,null,"Price all unbundled tenant parking at daily (or hourly) rates to offset the trip-generation impact of monthly and annual permits.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements, in addition to any points received for measure P-2."]
[null,"Daily Tenant Parking Rates (P-3)",null,null,1,null,{"$f":"H21*2","v":0.02},0.01,{"$f":"H21*0.5","v":5.0000000000000001E-3},null,"All Non-resident tenants"]
[null,null,null,null,2,null,{"$f":"H22*2","v":0.04},0.02,{"$f":"H22*0.5","v":0.01},null,"All tenants"]
[null,"Visitor Parking Pricing (P-4)"]
[null,null,"Price customer/visitor parking at higher rates during defined peak congestion periods to disincentivize travel by SOV during peak periods.","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tAll visitor parking is priced at an hourly and/or daily rate, as follows.",1,null,{"$f":"H24*2","v":0.02},{"$f":"0.01","v":0.01},{"$f":"H24/2","v":5.0000000000000001E-3},null,"Are at least $1 per hour higher during identified congestion-pricing periods, after the first hour"]
[null,null,null,null,2,null,{"$f":"H25*2","v":0.04},{"$f":"0.02","v":0.02},{"$f":"H25/2","v":0.01},null,"Are at least $1 per hour during identified congestion-pricing periods, including the first hour"]
[null,null,null,null,4,null,{"$f":"H26*2","v":0.08},{"$f":"0.04","v":0.04},{"$f":"H26/2","v":0.02},null,"Are at least $2 per hour during identified congestion-pricing periods"]
["Amenities, Programs, and Incentives Measures","Transportation Management Association Membership (API-1)"]
[null,null,"Maintain full membership and actively participate in the activities and services provided by an established TMA as a proven-effective means of enhancing the benefits of the project’s TDM Plan measures.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  •\tDocumentation of membership in a TMA, or similar organization is included in a TDM Plan",1,null,0,0,0,null,"Yes","No"]
[null,"Designated Mobility Coordinator (API-2)"]
[null,null,"Include a Designated Mobility Coordinator position  to manage and document TDM programs and activities","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tThe name and contact information of the property’s Mobility Coordinator is identified in the TDM Plan",1,null,0,0,0,null,"Yes","No"]
[null,"Marketing and Information (API-3)"]
[null,null,"Provide individualized marketing and information campaigns to encourage the use of available non-driving mobility options among building tenants and visitors.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tA marketing and information program is defined, including frequency of proposed actions, estimated costs, funding allocations, and staffing committed for implementation is included in a TDM Plan. ",1,null,0.04,0.02,0.01,null,"Yes","No"]
[null,"Parking Cash-Out (API-4)"]
[null,null,"Require tenant employer who offer free/subsidized parking to their employees to also provide an equivalent cash benefit to those employees who forgo this benefit, to offset the trip-generation impact of free/subsidized parking. ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tThe majority of trips projected by the Trip Generation Analysis (10.2.0) are projected for proposed non-residential uses; and\n•\tParking Cash-Out program is defined for tenant employers, inclusive of level of benefit, terms of eligibility that match those linked to a parking benefit is included in a TDM Plan",1,null,{"$f":"2*H34","v":0.02},0.01,{"$f":"H34*0.5","v":5.0000000000000001E-3},null,"$50.00 / month"]
[null,null,null,null,2,null,{"$f":"2*H35","v":0.04},0.02,{"$f":"H35*0.5","v":0.01},null,"$100.00 / month"]
[null,"Universal Transit Pass (API-5.1)",null,null,null,null,null,null,null,null,"Subsidy Level as share of CapMetro “local” fare 31-Day Pass cost","Available to Residents","Available to Employees"]
[]
[null,null,"Provide free or subsidized transit passes to all development tenants to encourage use of transit as a travel alternative to driving. ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tA Universal Transit Pass benefit is defined for property tenants, inclusive of level of benefit, eligibility, and committed funding levels, is included in a TDM Plan.",1,null,{"$f":"H38*2","v":0.02},{"$f":"0.01","v":0.01},{"$f":"H38/2","v":5.0000000000000001E-3},null,0.25,"Yes","No",0.25]
[null,null,null,null,1,null,0.02,{"$f":"0.01","v":0.01},5.0000000000000001E-3,null,0.25,"No","Yes",0.5]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.25,"Yes","Yes",0.75]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.5,"Yes","No",1]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.5,"No","Yes"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,0.5,"Yes","Yes"]
[null,null,null,null,3,null,0.06,0.03,1.4999999999999999E-2,null,0.75,"Yes","No"]
[null,null,null,null,3,null,0.06,0.03,1.4999999999999999E-2,null,0.75,"No","Yes"]
[null,null,null,null,6,null,0.12,0.06,0.03,null,0.75,"Yes","Yes"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,1,"Yes","No"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,1,"No","Yes"]
[null,null,null,null,8,null,0.16,0.08,0.04,null,1,"Yes","Yes"]
[null,"Mobility Wallet (API-5.2)",null,null,null,null,null,null,null,null,"Contribution as share of CapMetro “local” fare 31-Day Pass cost","Available to Residents","Available to Employees"]
[]
[null,null,"Fund Mobility Wallet accounts for all on-site residents and employees to encourage greater use of non-driving modes among building tenants. ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tA Mobility Wallet benefit is defined for property tenants, inclusive of level of benefit, eligibility, and committed funding levels, is included in a TDM Plan.",1,null,{"$f":"H52*2","v":0.02},{"$f":"0.01","v":0.01},{"$f":"H52/2","v":5.0000000000000001E-3},null,0.25,"Yes","No",0.25]
[null,null,null,null,1,null,0.02,{"$f":"0.01","v":0.01},5.0000000000000001E-3,null,0.25,"No","Yes",0.5]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.25,"Yes","Yes",0.75]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.5,"Yes","No",1]
[null,null,null,null,2,null,0.04,0.02,0.01,null,0.5,"No","Yes"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,0.5,"Yes","Yes"]
[null,null,null,null,3,null,0.06,0.03,1.4999999999999999E-2,null,0.75,"Yes","No"]
[null,null,null,null,3,null,0.06,0.03,1.4999999999999999E-2,null,0.75,"No","Yes"]
[null,null,null,null,6,null,0.12,0.06,0.03,null,0.75,"Yes","Yes"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,1,"Yes","No"]
[null,null,null,null,4,null,0.08,0.04,0.02,null,1,"No","Yes"]
[null,null,null,null,8,null,0.16,0.08,0.04,null,1,"Yes","Yes"]
[null,"Ride-Home Benefit (API-6)"]
[null,null,"Provide a self-funded Guaranteed Ride Home (or similar) benefit for building tenants that can be used as a supplement to the program offered by MyCommuteSolutions to encourage increased use of non-driving modes among building tenants.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tA Guaranteed Ride Home benefit is defined for property tenants, inclusive of level of benefit, eligibility, and committed funding levels, is included in a TDM Plan.",1,null,{"$f":"H65*2","v":0.01},{"$f":"0.005","v":5.0000000000000001E-3},{"$f":"H65/2","v":2.5000000000000001E-3},null,"Program limited to building employees"]
[null,null,null,null,2,null,{"$f":"H66*2","v":0.02},0.01,{"$f":"H66/2","v":5.0000000000000001E-3},null,"Program available to building employees and residents"]
[null,"Internet Access Amenity (API-7)"]
[null,null,"Provide free high-speed, broadband internet service to all residences to support remote-work and remote-learn capacities that can reduce work and school trips among residents.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tEvidence of a commitment to provide free, high-speed, broadband service to all dwelling units  - such as a service-provider contract/invoice, marketing materials that promote this amenity, or other  -- is included in a TDM Plan. ",1,null,0,0,0,null,"All residences are provided free high-speed, broadband service"]
[null,null,null,null,2,null,0,0,0,null,"All residences are provided free high-speed, broadband service at the highest level of quality available to residences"]
[null,"Telecommuting Work Option (API-8)"]
[null,null,"Provide option for employees to telecommute at least 1 day per week","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tSubmitted plans that identify ground-floor space designed to accommodate the proposed facility, and that complies with all State, County, and City requirements, including provisions within the LDC. \n•\tSubmitted plans identify a commitment to ensure the space will be occupied by a childcare facility or school.",2,null,0.05,0.05,0.05,null,"Yes","No"]
[null,"On-Site Daycare or School (API-9)"]
[null,null,"Provide an on-site childcare facility or school to provide direct home- or work-end access to these destinations that can incentivize use of driving modes when they divert/extend commute trips. ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tSubmitted plans that identify ground-floor space designed to accommodate the proposed facility, and that complies with all State, County, and City requirements, including provisions within the LDC. \n•\tSubmitted plans identify a commitment to ensure the space will be occupied by a childcare facility or school.",2,null,0,0,0,null,"Yes","No"]
[null,"Delivery-Supportive Amenities (API-10)"]
[null,null,"Accommodate and encourage goods deliveries by providing building amenities that facilitate secure reception and storage packages, groceries, prepared meals, and clothing.  ","This measure may be implemented as follows to receive credit toward meeting TDM Plan points requirements.  \n•\tSubmitted plans identify either of the following building amenities:\n•\tLockers or other storage facility for laundry, packages, or other “dry goods”\n•\tTemperature-maintaining or refrigerated storage device for groceries",1,null,0,0,0,null,"Yes","No"]
["Sustainable Mode Improvement Measures","Pedestrian Access and Connectivity Improvements (SM-1)"]
[null,null,"Improve area sidewalks, street crossings, urban trails, or other pedestrian facilities to encourage walking as a travel alternative to driving. ","Priority Improvements identified in an approved Sustainable Modes Analysis  for pedestrian access and connectivity are included in a TDM Plan. ",1,null,{"$f":"H77*2","v":0.02},0.01,{"$f":"H77/2","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,2.1999999999999999E-2,1.0999999999999999E-2,5.4999999999999997E-3,null,2]
[null,null,null,null,3,null,2.4E-2,1.2E-2,6.0000000000000001E-3,null,3]
[null,null,null,null,4,null,2.5999999999999999E-2,1.2999999999999999E-2,6.4999999999999997E-3,null,4]
[null,null,null,null,5,null,2.8000000000000001E-2,1.4E-2,7.0000000000000001E-3,null,5]
[null,null,null,null,6,null,0.03,1.4999999999999999E-2,7.4999999999999997E-3,null,6]
[null,null,null,null,7,null,3.2000000000000001E-2,1.6E-2,8.0000000000000002E-3,null,7]
[null,null,null,null,8,null,3.4000000000000002E-2,1.7000000000000001E-2,8.5000000000000006E-3,null,8]
[null,null,null,null,9,null,3.5999999999999997E-2,1.7999999999999999E-2,8.9999999999999993E-3,null,9]
[null,null,null,null,10,null,0.04,0.02,0.01,null,10]
[null,"Bicycle Access and Connectivity (SM-2)"]
[null,null,"Improve area bicycle facilities (including bike-share stations), amenities (including bike-share memberships), or connectivity to regional bicycle networks to encourage cycling as a travel alternative to driving. ","Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) for bicycle access and connectivity are included in a TDM Plan. ",1,null,{"$f":"H88*2","v":0.02},0.01,{"$f":"0.5*H88","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,0.02,0.01,5.0000000000000001E-3,null,2]
[null,null,null,null,3,null,0.03,1.4999999999999999E-2,7.4999999999999997E-3,null,3]
[null,null,null,null,4,null,0.04,0.02,0.01,null,4]
[null,null,null,null,5,null,0.05,2.5000000000000001E-2,1.2500000000000001E-2,null,5]
[null,null,null,null,6,null,0.06,0.03,1.4999999999999999E-2,null,6]
[null,null,null,null,7,null,7.0000000000000007E-2,3.5000000000000003E-2,1.7500000000000002E-2,null,7]
[null,null,null,null,8,null,0.08,0.04,0.02,null,8]
[null,null,null,null,9,null,0.09,4.4999999999999998E-2,2.2499999999999999E-2,null,9]
[null,null,null,null,10,null,0.1,0.05,2.5000000000000001E-2,null,10]
[null,"Transit Access and Connectivity (SM-3)"]
[null,null,"Improve area transit facilities and connections, including but not limited to adding or enhancing stations/stops and multimodal station/stop connections, including walking as well as shuttle connections, to encourage transit use as a travel alternative to driving. ","Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) for transit access and connectivity are included in a TDM Plan. ",1,null,{"$f":"H99*2","v":0.02},0.01,{"$f":"0.5*H99","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,0.04,0.02,0.01,null,2]
[null,null,null,null,3,null,0.06,0.03,1.4999999999999999E-2,null,3]
[null,null,null,null,4,null,0.08,0.04,0.02,null,4]
[null,null,null,null,5,null,0.1,0.05,2.5000000000000001E-2,null,5]
[null,null,null,null,6,null,0.12,0.06,0.03,null,6]
[null,null,null,null,7,null,0.14000000000000001,7.0000000000000007E-2,3.5000000000000003E-2,null,7]
[null,null,null,null,8,null,0.16,0.08,0.04,null,8]
[null,null,null,null,9,null,0.18,0.09,4.4999999999999998E-2,null,9]
[null,null,null,null,10,null,0.2,0.1,0.05,null,10]
[null,null,null,null,11,null,0.22,0.11,5.5E-2,null,11]
[null,null,null,null,12,null,0.24,0.12,0.06,null,12]
[null,null,null,null,13,null,0.26,0.13,6.5000000000000002E-2,null,13]
[null,null,null,null,14,null,0.28000000000000003,0.14000000000000001,7.0000000000000007E-2,null,14]
[null,null,null,null,15,null,0.3,0.15,7.4999999999999997E-2,null,15]
[null,"Rideshare Access and Connectivity (SM-4)"]
[null,null,"Create and maintain a carpool, vanpool, school-pool, and/or other rideshare program to encourage use of these drive-alone travel modes for common development-based travel. ","Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) for rideshare access and connectivity are included in a TDM Plan. ",1,null,{"$f":"H115*2","v":0.02},0.01,{"$f":"H115/2","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,2.1999999999999999E-2,1.0999999999999999E-2,5.4999999999999997E-3,null,2]
[null,null,null,null,3,null,2.4E-2,1.2E-2,6.0000000000000001E-3,null,3]
[null,null,null,null,4,null,2.5999999999999999E-2,1.2999999999999999E-2,6.4999999999999997E-3,null,4]
[null,null,null,null,5,null,2.8000000000000001E-2,1.4E-2,7.0000000000000001E-3,null,5]
[null,null,null,null,6,null,0.03,1.4999999999999999E-2,7.4999999999999997E-3,null,6]
[null,null,null,null,7,null,3.2000000000000001E-2,1.6E-2,8.0000000000000002E-3,null,7]
[null,null,null,null,8,null,3.4000000000000002E-2,1.7000000000000001E-2,8.5000000000000006E-3,null,8]
[null,null,null,null,9,null,3.5999999999999997E-2,1.7999999999999999E-2,8.9999999999999993E-3,null,9]
[null,null,null,null,10,null,0.04,0.02,0.01,null,10]
[null,"Emerging Mobility Access and Connectivity (SM-5)"]
[null,null,"Provide or increase access to emerging mobility modes and services, such as car-share, bike-share, electric scooters, hailed-ride services, etc. to encourage use of these drive-alone travel modes for common development-based travel. ","Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) for emerging mobility access and connectivity are included in a TDM Plan. ",1,null,{"$f":"2*H126","v":0.02},0.01,{"$f":"0.5*H126","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,{"$f":"2*H127","v":2.4E-2},1.2E-2,{"$f":"0.5*H127","v":6.0000000000000001E-3},null,2]
[null,null,null,null,3,null,{"$f":"2*H128","v":2.8000000000000001E-2},1.4E-2,{"$f":"0.5*H128","v":7.0000000000000001E-3},null,3]
[null,null,null,null,4,null,{"$f":"2*H129","v":3.2000000000000001E-2},1.6E-2,{"$f":"0.5*H129","v":8.0000000000000002E-3},null,4]
[null,null,null,null,5,null,{"$f":"2*H130","v":0.04},0.02,{"$f":"0.5*H130","v":0.01},null,5]
[null,"Site Plan Access and Connectivity (SM-6)"]
[null,null,"Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.4.1) for the proposed development’s Site Plan are included in a TDM Plan. ","Site Plan Priority Improvements identified in an approved Sustainable Modes Analysis (10.3.0) are included in a TDM Plan. ",1,null,{"$f":"2*H132","v":0.02},0.01,{"$f":"0.5*H132","v":5.0000000000000001E-3},null,1]
[null,null,null,null,2,null,{"$f":"2*H133","v":0.04},0.02,{"$f":"0.5*H133","v":0.01},null,2]
[null,null,null,null,3,null,{"$f":"2*H134","v":0.06},0.03,{"$f":"0.5*H134","v":1.4999999999999999E-2},null,3]
[null,null,null,null,4,null,{"$f":"2*H135","v":0.08},0.04,{"$f":"0.5*H135","v":0.02},null,4]
[null,null,null,null,5,null,{"$f":"2*H136","v":0.1},0.05,{"$f":"0.5*H136","v":2.5000000000000001E-2},null,5]

{"sheet":"Proposed TDM Plan Point Credits","index":12,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":true,"merged":[[8,0,8,2],[9,0,9,2],[0,0,0,2],[1,0,2,0],[1,1,2,1],[1,2,2,2],[3,0,3,2],[4,2,7,2],[50,1,50,3],[18,2,30,2],[16,0,16,2],[17,0,17,2],[10,2,15,2],[31,0,31,2],[32,0,32,2],[33,2,40,2],[49,0,49,1]]}
["Proposed TDM Plan Point Credits"]
["Measures","Proposed TDM Plan Point Credit","Maximum Points Allowed"]
[]
["Contextual Trip Reduction Measures"]
["Internal Trip Capture (CTR-1)",{"$f":"IF(AND('TDM Calculator Input'!D10<'Point & Trip Red. Look-up Table'!L3, 'TDM Calculator Input'!D10>'Point & Trip Red. Look-up Table'!K3), 'Point & Trip Red. Look-up Table'!E3, IF(AND('TDM Calculator Input'!D10<'Point & Trip Red. Look-up Table'!L4, 'TDM Calculator Input'!D10>'Point & Trip Red. Look-up Table'!K4), 'Point & Trip Red. Look-up Table'!E4, IF(AND('TDM Calculator Input'!D10<'Point & Trip Red. Look-up Table'!L5, 'TDM Calculator Input'!D10>'Point & Trip Red. Look-up Table'!K5), 'Point & Trip Red. Look-up Table'!E5,  IF(AND('TDM Calculator Input'!D10<'Point & Trip Red. Look-up Table'!L6, 'TDM Calculator Input'!D10>'Point & Trip Red. Look-up Table'!K6), 'Point & Trip Red. Look-up Table'!E6, 0))))","v":0},20]
["Transit Proximity (CTR-2)",{"$f":"IF('TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K8,'Point & Trip Red. Look-up Table'!E8, IF('TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K9,'Point & Trip Red. Look-up Table'!E9, IF('TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K10,'Point & Trip Red. Look-up Table'!E10)))","v":false}]
["Total Points Entered for Category",{"$f":"SUM(B5:B6)","v":0}]
["Allowable Points for Category",{"$f":"IF(SUM('Proposed TDM Plan Point Credits'!B5:B6)<'TDM Calculator Input'!C12, SUM(B5:B6), C5)","v":0},null,{"$f":"IF(OR(B8<B43*0.1,B8>B43*0.5), \"Amount does not fall within successful range of points\", \"Amount falls within proper range\")","v":"Amount falls within proper range"}]
[]
["Parking Measures"]
["Reduced Parking Supply (P-1)",{"$f":"IF('TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K12,'Point & Trip Red. Look-up Table'!E12,IF('TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K13,'Point & Trip Red. Look-up Table'!E13,IF('TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K14,'Point & Trip Red. Look-up Table'!E14,IF('TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K15,'Point & Trip Red. Look-up Table'!E15,0))))","v":0},15]
["Unbundled Parking (P-2)",{"$f":"IF('TDM Calculator Input'!C16='Point & Trip Red. Look-up Table'!K17,'Point & Trip Red. Look-up Table'!E17, IF('TDM Calculator Input'!C16='Point & Trip Red. Look-up Table'!K18,'Point & Trip Red. Look-up Table'!E18, IF('TDM Calculator Input'!C16='Point & Trip Red. Look-up Table'!K19,'Point & Trip Red. Look-up Table'!E19, 0)))","v":0}]
["Daily Tenant Parking Rates (P-3)",{"$f":"IF('TDM Calculator Input'!C17='Point & Trip Red. Look-up Table'!K21,'Point & Trip Red. Look-up Table'!E21,IF('TDM Calculator Input'!C17='Point & Trip Red. Look-up Table'!K22,'Point & Trip Red. Look-up Table'!E22,0))","v":0}]
["Visitor Parking Pricing (P-4)",{"$f":"IF('TDM Calculator Input'!C18='Point & Trip Red. Look-up Table'!K24, 'Point & Trip Red. Look-up Table'!E24, IF('TDM Calculator Input'!C18='Point & Trip Red. Look-up Table'!K25, 'Point & Trip Red. Look-up Table'!E25, IF('TDM Calculator Input'!C18='Point & Trip Red. Look-up Table'!K26, 'Point & Trip Red. Look-up Table'!E26,0)))","v":0}]
["Total Points Entered for Category",{"$f":"SUM(B11:B14)","v":0}]
["Allowable Points for Category",{"$f":"IF(SUM('Proposed TDM Plan Point Credits'!B11:B14)<'TDM Calculator Input'!C19, SUM('Proposed TDM Plan Point Credits'!B11:B14), C11)","v":0},null,{"$f":"IF(OR(B16<B43*0.1,B16>B43*0.5), \"Amount does not fall within successful range of points\", \"Amount falls within proper range\")","v":"Amount falls within proper range"}]
[]
["Amenities, Programs, and Incentives Measures"]
["Transportation Management Association Membership (API-1)",{"$f":"IF('TDM Calculator Input'!C22='Point & Trip Red. Look-up Table'!K28, 'Point & Trip Red. Look-up Table'!E28, 0)","v":0},10]
["Designated Mobility Coordinator (API-2)",{"$f":"IF('TDM Calculator Input'!C23='Point & Trip Red. Look-up Table'!K30, 'Point & Trip Red. Look-up Table'!E30, 0)","v":0}]
["Marketing and Information (API-3)",{"$f":"IF('TDM Calculator Input'!C24='Point & Trip Red. Look-up Table'!K32, 'Point & Trip Red. Look-up Table'!E32, 0)","v":0}]
["Parking Cash-Out (API-4)",{"$f":"IF('TDM Calculator Input'!C25='Point & Trip Red. Look-up Table'!K34,'Point & Trip Red. Look-up Table'!E34, IF('TDM Calculator Input'!C25='Point & Trip Red. Look-up Table'!K35,'Point & Trip Red. Look-up Table'!E35,0))","v":0}]
["Universal Transit Pass (API-5.1)",{"$f":"IF($D$23<>\"\",$D$23,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L44,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M44,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K44), 'Point & Trip Red. Look-up Table'!E44,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L45,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M45,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K45), 'Point & Trip Red. Look-up Table'!E45, IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L46,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M46,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K46), 'Point & Trip Red. Look-up Table'!E46,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L47,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M47,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K47), 'Point & Trip Red. Look-up Table'!E47,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L48,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M48,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K48), 'Point & Trip Red. Look-up Table'!E48,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L49,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M49,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K49), 'Point & Trip Red. Look-up Table'!E49,0)))))))","v":0},null,{"$f":"IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L38,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M38,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K38), 'Point & Trip Red. Look-up Table'!E38,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L39,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M39,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K39), 'Point & Trip Red. Look-up Table'!E39,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L40,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M40,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K40), 'Point & Trip Red. Look-up Table'!E40,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L41,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M41,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K41), 'Point & Trip Red. Look-up Table'!E41, IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L42,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M42,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K42), 'Point & Trip Red. Look-up Table'!E42,IF(AND('TDM Calculator Input'!C26='Point & Trip Red. Look-up Table'!L43,'TDM Calculator Input'!C27='Point & Trip Red. Look-up Table'!M43,'TDM Calculator Input'!C28='Point & Trip Red. Look-up Table'!K43), 'Point & Trip Red. Look-up Table'!E43,\"\"))))))","v":""}]
["Mobility Wallet (API-5.2)",{"$f":"IF($D$24<>\"\",$D$24,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L58,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M58,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K58),'Point & Trip Red. Look-up Table'!E58,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L59,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M59,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K59),'Point & Trip Red. Look-up Table'!E59,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L60,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M60,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K60),'Point & Trip Red. Look-up Table'!E60,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L61,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M61,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K61),'Point & Trip Red. Look-up Table'!E61,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L62,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M62,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K62),'Point & Trip Red. Look-up Table'!E62,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L63,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M63,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K63),'Point & Trip Red. Look-up Table'!E63,0)))))))","v":0},null,{"$f":"IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L52,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M52,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K52),'Point & Trip Red. Look-up Table'!E52,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L53,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M53,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K53),'Point & Trip Red. Look-up Table'!E53,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L54,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M54,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K54),'Point & Trip Red. Look-up Table'!E54, IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L55,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M55,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K55),'Point & Trip Red. Look-up Table'!E55,IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L56,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M56,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K56),'Point & Trip Red. Look-up Table'!E56, IF(AND('TDM Calculator Input'!C29='Point & Trip Red. Look-up Table'!L57,'TDM Calculator Input'!C30='Point & Trip Red. Look-up Table'!M57,'TDM Calculator Input'!C31='Point & Trip Red. Look-up Table'!K57),'Point & Trip Red. Look-up Table'!E57,\"\"))))))","v":""}]
["Ride Home Programs (API-6)",{"$f":"IF('TDM Calculator Input'!C32='Point & Trip Red. Look-up Table'!K65,'Point & Trip Red. Look-up Table'!E65, IF('TDM Calculator Input'!C32='Point & Trip Red. Look-up Table'!K66,'Point & Trip Red. Look-up Table'!E66,))","v":0}]
["Internet Access Amenity (API-7)",{"$f":"IF('TDM Calculator Input'!C33='Point & Trip Red. Look-up Table'!K68,'Point & Trip Red. Look-up Table'!E68, IF('TDM Calculator Input'!C33='Point & Trip Red. Look-up Table'!K69,'Point & Trip Red. Look-up Table'!E69,0))","v":0}]
["Telecommuting Work Option (API-8)",{"$f":"IF('TDM Calculator Input'!C34='Point & Trip Red. Look-up Table'!K71, 'Point & Trip Red. Look-up Table'!E71, 0)","v":0}]
["On-Site Daycare or School (API-9)",{"$f":"IF('TDM Calculator Input'!C35='Point & Trip Red. Look-up Table'!K73, 'Point & Trip Red. Look-up Table'!E73, 0)","v":0}]
["Delivery-Supportive Amenities (API-10)",{"$f":"IF('TDM Calculator Input'!C36='Point & Trip Red. Look-up Table'!K75, 'Point & Trip Red. Look-up Table'!E75, 0)","v":0}]
["Total Points Entered for Category",{"$f":"SUM(B19:B29)","v":0}]
["Allowable Points for Category",{"$f":"IF(SUM(B19:B29)<'TDM Calculator Input'!C37, SUM('Proposed TDM Plan Point Credits'!B19:B29), C19)","v":0},null,{"$f":"IF(OR(B31<B43*0.1,B31>B43*0.5), \"Amount does not fall within successful range of points\", \"Amount falls within proper range\")","v":"Amount falls within proper range"}]
[]
["Sustainable Mode Improvement Measures"]
["Pedestrian Access and Connectivity Improvements (SM-1)",{"$f":"IF('TDM Calculator Input'!C40=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C40)","v":0},40]
["Bicycle Access and Connectivity (SM-2)",{"$f":"IF('TDM Calculator Input'!C41=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C41)","v":0}]
["Transit Access and Connectivity (SM-3)",{"$f":"IF('TDM Calculator Input'!C42=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C42)","v":0}]
["Rideshare Access and Connectivity (SM-4)",{"$f":"IF('TDM Calculator Input'!C43=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C43)","v":0}]
["Emerging Mobility Access and Connectivity (SM-5)",{"$f":"IF('TDM Calculator Input'!C44=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C44)","v":0}]
["Site Plan Access and Connectivity (SM-6)",{"$f":"IF('TDM Calculator Input'!C45=\"Select from Drop-Down Menu\",0,'TDM Calculator Input'!C45)","v":0}]
["Total Points Entered for Category",{"$f":"SUM(B34:B39)","v":0}]
["Allowable Points for Category",{"$f":"IF(SUM(B34:B39)<'TDM Calculator Input'!C46, SUM(B34:B39), C34)","v":0},null,{"$f":"IF(OR(B41<B43*0.1,B41>B43*0.5), \"Amount does not fall within successful range of points\", \"Amount falls within proper range\")","v":"Amount falls within proper range"}]
[]
["Total Allowable Points for TDM Program",{"$f":"SUM(B8,B16,B31,B41)","v":0},{"$f":"SUM(C5,C11,C19,C34)","v":85}]
[]
[]
["Points Requirements:"]
["20 points: if trip-generation is projected between 2,000 – 5,000 unadjusted trips"]
["30 points: if trip-generation is projected at more than 5,000 unadjusted trips"]
[]
["TDM Plan Points Requirement Adjustment for Excess Parking"]
["Proposed Parking Supply","TDM Plan Points Requirement Increasd by"]
["Context Area","Downtown","Urban","Urban Transition"]
["101% - 110% of the Standard Parking Supply Ratio",3,2,1]
["110% - 130% of the Standard Parking Supply Ratio",5,4,3]
["130% - 150% of the Standard Parking Supply Ratio",7,6,5]
["150% - 200% of the Standard Parking Supply Ratio",10,8,7]
[]
["At least 10% of a TDM Plan’s point requirement must be met via measures from within each category."]
["No more than 50% of a TDM Plan’s point requirement may be met via measures within a single category."]

{"sheet":"Proposed TDM Plan Trip Red. %","index":13,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":true,"merged":[[8,0,9,3],[10,3,14,3],[15,0,16,3],[0,0,0,3],[1,0,2,0],[1,1,2,1],[1,3,2,3],[3,0,4,3],[5,3,7,3],[17,3,28,3],[29,0,30,3],[55,3,60,3],[38,0,38,3],[39,0,40,3],[41,3,45,3],[46,0,47,3],[48,3,52,3],[53,0,54,3],[31,3,37,3]]}
["Proposed TIA Trip Reduction %"]
["Measures","Trip Reduction %",null,"Maximum % Reduction Allowed"]
[]
["Contextual Trip Reduction"]
[]
["Internal Trip Capture (CTR-1)",{"$f":"IF('TDM Calculator Input'!D10=\"Manually enter agreed-to trip reduction % here\", 0%,'TDM Calculator Input'!D10)","v":0},null,{"$f":"IF('TDM Calculator Input'!$C$8=\"Downtown\", 40%, IF('TDM Calculator Input'!$C$8=\"Urban\", 30%, IF('TDM Calculator Input'!$C$8=\"Urban Transition\", 25%, 0)))","v":0}]
["Transit Proximity (CTR-2)",{"$f":"IF($E$7<>\"\",$E$7,IF(AND('TDM Calculator Input'!C8=\"Urban\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K8), 'Point & Trip Red. Look-up Table'!H8, IF(AND('TDM Calculator Input'!C8=\"Urban\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K9), 'Point & Trip Red. Look-up Table'!H9, IF(AND('TDM Calculator Input'!C8=\"Urban\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K10), 'Point & Trip Red. Look-up Table'!H10,IF(AND('TDM Calculator Input'!C8=\"Urban Transition\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K8), 'Point & Trip Red. Look-up Table'!I8, IF(AND('TDM Calculator Input'!C8=\"Urban Transition\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K9), 'Point & Trip Red. Look-up Table'!I9, IF(AND('TDM Calculator Input'!C8=\"Urban Transition\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K10), 'Point & Trip Red. Look-up Table'!I10,0)))))))","v":0},null,null,{"$f":"IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K8), 'Point & Trip Red. Look-up Table'!G8, IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K9), 'Point & Trip Red. Look-up Table'!G9, IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C11='Point & Trip Red. Look-up Table'!K10), 'Point & Trip Red. Look-up Table'!G10,\"\")))","v":""}]
["Total Possible for Category",{"$f":"1-((1-B6))*((1-B7))","v":0},null,null,{"$f":"IF(B8>D6,\"Amount Exceeds Maximum\", \"Does Not Exceed Maximum\")","v":"Does Not Exceed Maximum"}]
["Parking Measures"]
[]
["Reduced Parking Supply (P-1)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C15,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C15,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1,{"$f":"IF('TDM Calculator Input'!$C$8=\"Downtown\", 20%, IF('TDM Calculator Input'!$C$8=\"Urban\", 10%, IF('TDM Calculator Input'!$C$8=\"Urban Transition\", 5%, 0)))","v":0},null,{"$f":"IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K12), 'Point & Trip Red. Look-up Table'!G12, IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K13), 'Point & Trip Red. Look-up Table'!G13, IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K14), 'Point & Trip Red. Look-up Table'!G14,IF(AND('TDM Calculator Input'!C8=\"Downtown\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K15), 'Point & Trip Red. Look-up Table'!G15,IF(AND('TDM Calculator Input'!C8=\"Urban\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K12), 'Point & Trip Red. Look-up Table'!H12, IF(AND('TDM Calculator Input'!C8=\"Urban\",'TDM Calculator Input'!C15='Point & Trip Red. Look-up Table'!K13), 'Point & Trip Red. Look-up Table'!H13,\"\"))))))","v":""}]
["Unbundled Parking (P-2)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C16,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C16,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Daily Tenant Parking Rates (P-3)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C17,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C17,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Visitor Parking Pricing (P-4)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C18,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C18,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Total Possible for Category",{"$f":"1-((1-B11))*((1-B12))*((1-B13))*((1-B14))","v":0},null,null,{"$f":"IF(B15>D11,\"Amount Exceeds Maximum\", \"Does Not Exceed Maximum\")","v":"Does Not Exceed Maximum"}]
["Amenities, Programs, and Incentive Measures"]
[]
["Transportation Management Association Membership (API-1)",{"$f":"IF('TDM Calculator Input'!C22=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A18,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0},null,{"$f":"IF('TDM Calculator Input'!$C$8=\"Downtown\", 20%, IF('TDM Calculator Input'!$C$8=\"Urban\", 10%, IF('TDM Calculator Input'!$C$8=\"Urban Transition\", 5%, 0)))","v":0}]
["Designated Mobility Coordinator (API-2)",{"$f":"IF('TDM Calculator Input'!C23=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A19,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0}]
["Marketing and Information (API-3)",{"$f":"IF('TDM Calculator Input'!C24=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A20,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0},1]
["Parking Cash-Out (API-4)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C25,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C25,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Universal Transit Pass (API-5.1)",{"$f":"_xlfn.IFNA(INDEX('Point & Trip Red. Look-up Table'!G38:I49,MATCH('TDM Calculator Input'!C26&'TDM Calculator Input'!C27&'TDM Calculator Input'!C28,'Point & Trip Red. Look-up Table'!L38:L49&'Point & Trip Red. Look-up Table'!M38:M49&'Point & Trip Red. Look-up Table'!K38:K49,0),IF('TDM Calculator Input'!C8='Point & Trip Red. Look-up Table'!G2,1,IF('TDM Calculator Input'!C8='Point & Trip Red. Look-up Table'!H2,2,3))),0)","v":0},1]
["Mobility Wallet (API-5.2)",{"$f":"_xlfn.IFNA(INDEX('Point & Trip Red. Look-up Table'!G52:I63,MATCH('TDM Calculator Input'!C29&'TDM Calculator Input'!C30&'TDM Calculator Input'!C31,'Point & Trip Red. Look-up Table'!L52:L63&'Point & Trip Red. Look-up Table'!M52:M63&'Point & Trip Red. Look-up Table'!K52:K63,0),IF('TDM Calculator Input'!C8='Point & Trip Red. Look-up Table'!G2,1,IF('TDM Calculator Input'!C8='Point & Trip Red. Look-up Table'!H2,2,3))),0)","v":0},1]
["Ride Home Programs (API-6)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C32,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C32,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Internet Access Amenity (API-7)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C33,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH('TDM Calculator Input'!C33,'Point & Trip Red. Look-up Table'!$K:$K,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Telecommuting Work Option (API-8)",{"$f":"IF('TDM Calculator Input'!C34=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A26,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0}]
["On-Site Daycare or School (API-9)",{"$f":"IF('TDM Calculator Input'!C35=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A27,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0},1]
["Delivery-Supportive Amenities (API-10)",{"$f":"IF('TDM Calculator Input'!C36=\"Yes\",INDEX('Point & Trip Red. Look-up Table'!$B:$M,MATCH(A28,'Point & Trip Red. Look-up Table'!$B:$B,0)+1,MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)),0)","v":0},1]
["Total Possible for Category",{"$f":"1-((1-B27))*((1-B28))*((1-B20))*((1-B21))*((1-B22))*((1-B23))*((1-B24))*((1-B25)*(1-B18)*(1-B19)*(1-B26))","v":0},null,null,{"$f":"IF(B29>D18,\"Amount Exceeds Maximum\", \"Does Not Exceed Maximum\")","v":"Does Not Exceed Maximum"}]
["Sustainable Mode Improvement Measures"]
[]
["Pedestrian Access and Connectivity Improvements (SM-1)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B77:$M86,MATCH('TDM Calculator Input'!C40,'Point & Trip Red. Look-up Table'!$K77:$K86,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B77:$M86,MATCH('TDM Calculator Input'!C40,'Point & Trip Red. Look-up Table'!$K77:$K86,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1,{"$f":"IF('TDM Calculator Input'!$C$8=\"Downtown\", 60%, IF('TDM Calculator Input'!$C$8=\"Urban\", 40%, IF('TDM Calculator Input'!$C$8=\"Urban Transition\", 20%, 0)))","v":0}]
["Bicycle Access and Connectivity (SM-2)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B88:$M97,MATCH('TDM Calculator Input'!C41,'Point & Trip Red. Look-up Table'!$K88:$K97,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B88:$M97,MATCH('TDM Calculator Input'!C41,'Point & Trip Red. Look-up Table'!$K88:$K97,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Transit Access and Connectivity (SM-3)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B99:$M113,MATCH('TDM Calculator Input'!C42,'Point & Trip Red. Look-up Table'!$K99:$K113,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B99:$M113,MATCH('TDM Calculator Input'!C42,'Point & Trip Red. Look-up Table'!$K99:$K113,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Rideshare Access and Connectivity (SM-4)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B115:$M124,MATCH('TDM Calculator Input'!C43,'Point & Trip Red. Look-up Table'!$K115:$K124,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B115:$M124,MATCH('TDM Calculator Input'!C43,'Point & Trip Red. Look-up Table'!$K115:$K124,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Emerging Mobility Access and Connectivity (SM-5)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B126:$M130,MATCH('TDM Calculator Input'!C44,'Point & Trip Red. Look-up Table'!$K126:$K130,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B126:$M130,MATCH('TDM Calculator Input'!C44,'Point & Trip Red. Look-up Table'!$K126:$K130,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Site Plan Access and Connectivity (SM-6)",{"$f":"IF(ISERROR(INDEX('Point & Trip Red. Look-up Table'!$B132:$M136,MATCH('TDM Calculator Input'!C45,'Point & Trip Red. Look-up Table'!$K132:$K136,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0))),0,INDEX('Point & Trip Red. Look-up Table'!$B132:$M136,MATCH('TDM Calculator Input'!C45,'Point & Trip Red. Look-up Table'!$K132:$K136,0),MATCH('TDM Calculator Input'!$C$8,'Point & Trip Red. Look-up Table'!$B$2:$M$2,0)))","v":0},1]
["Total Possible for Category",{"$f":"1-((1-B32))*((1-B33))*((1-B34))*((1-B35))*((1-B36))*((1-B37))*((1-B37))","v":0},null,null,{"$f":"IF(B38>D32,\"Amount Exceeds Maximum\", \"Does Not Exceed Maximum\")","v":"Does Not Exceed Maximum"}]
[]
["Reduction by Category"]
[]
["Contextual Trip Reduction",{"$f":"B8","v":0}]
["Parking Measures",{"$f":"B15","v":0}]
["Amenities, Programs & Incentives Measures",{"$f":"B29","v":0}]
["Sustainable Modes Improvement Measures",{"$f":"B38","v":0}]
["Total Potential TDM Program Reduction",{"$f":"1-((1-B42))*((1-B43))*((1-B44))*((1-B45))","v":0}]
["Maximums by Category"]
[]
["Contextual Trip Reduction",{"$f":"IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!G2, 40%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!H2, 30%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!I2, 25%, 0)))","v":0}]
["Parking Measures",{"$f":"IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!G2, 20%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!H2, 10%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!I2, 5%, 0)))","v":0}]
["Amenities, Programs & Incentives Measures",{"$f":"IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!G2, 20%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!H2, 10%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!I2, 5%, 0)))","v":0}]
["Sustainable Modes Improvement Measures",{"$f":"IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!G2, 60%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!H2, 40%, IF('TDM Calculator Input'!$C$8='Point & Trip Red. Look-up Table'!I2, 20%, 0)))","v":0}]
["Overall Maximum",{"$f":"IF('TDM Calculator Input'!$C$8=\"Downtown\",100%, IF('TDM Calculator Input'!$C$8=\"Urban\", 60%, IF('TDM Calculator Input'!$C$8=\"Urban Transition\", 30%, 0)))","v":0}]
["Allowable Reduction by Category"]
[]
["Contextual Trip Reduction",{"$f":"IF(B42<B49,B42,B49)","v":0}]
["Parking Measures",{"$f":"IF(B43<B50,B43,B50)","v":0}]
["Amenities, Programs & Incentives Measures",{"$f":"IF(B44<B51,B44,B51)","v":0}]
["Sustainable Modes Improvement Measures",{"$f":"IF(B45<B52,B45,B52)","v":0}]
["Total Before Overall Maximum is Applied",{"$f":"1-((1-B56))*((1-B57))*((1-B58))*((1-B59))","v":0}]
["Total Allowable TDM Program Reduction",{"$f":"IF(B60<B53,B60,B53)","v":0}]

{"sheet":"Revised_LUVMET","index":14,"n_rows":82,"n_cols":40,"rows_kept":82,"cut":false,"hidden":true,"merged":[[1,1,1,3]]}
[]
[null,"Land Use Category",null,null,"ITE Land Use Code","Land Use Description","Development Unit","Trip Gen Rate (PM)","Pass-by Rate","Pass-by Source","Trip Rate","Trip Length Inside Loop (mi)","Trip Length Outside Loop (mi)","Modeled Trip Length Source","NCTCOG Trip Length (mi)","Adj. For     O-D","Adj. Trip Length Inside Loop (mi)","Adj. Trip Length Oustide Loop (mi)","Max Trip Length Inside Loop (mi)","Max Trip Length Oustide Loop (mi)","Veh-Mi Per Dev-Unit Inside Loop",null,"Collection Fee Per Dev-Unit\nSA A\n","Collection Fee Per Dev-Unit\nSA B\n","Collection Fee Per Dev-Unit\nSA C\n","Collection Fee Per Dev-Unit\nSA D\n","Collection Fee Per Dev-Unit\nSA E\n","Collection Fee Per Dev-Unit\nSA F\n","Collection Fee Per Dev-Unit\nSA G\n","Collection Fee Per Dev-Unit\nSA H\n","Collection Fee Per Dev-Unit\nSA I\n","Collection Fee Per Dev-Unit\nSA J\n","Collection Fee Per Dev-Unit\nSA K\n","Collection Fee Per Dev-Unit\nSA L\n","Collection Fee Per Dev-Unit\nSA M\n","Collection Fee Per Dev-Unit\nSA N\n","Collection Fee Per Dev-Unit\nSA O\n","Collection Fee Per Dev-Unit\nSA P\n","Collection Fee Per Dev-Unit\nSA DT\n"]
[]
[null,"PORT AND TERMINAL"]
[null,"Truck Terminal",null,null,"030","Point of good transfer between trucks or between trucks and rail","1,000 SF GFA",1.87,null,null,1.87,10.7,10.7,"RPA",10.02,0.5,5.35,5.35,5.35,5.35,10,null,7360,22395,18210,11090,10215,8020,15355,7715,8560,18620,28760,12600,12075,7535,19605,15055,6805]
[null,"INDUSTRIAL"]
[null,"General Light Industrial",null,null,"110","Emphasis on activities other than manufacturing; typically employing fewer than 500 workers","1,000 SF GFA",0.63,null,null,0.63,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,1.93,null,2782.08,8465.31,6883.38,4192.0200000000004,3861.27,1547.86,5804.19,2916.27,1652.08,3593.66,10871.28,2431.8000000000002,4564.3500000000004,2848.23,7410.69,5690.79,1313.37]
[null,"Industrial Park",null,null,130,null,"1,000 SF GFA",0.4,null,null,0.4,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,1.23,null,1766.4,5374.8,4370.3999999999996,2661.6,2451.6,986.46,3685.2,1851.6,1052.8800000000001,2290.2600000000002,6902.4,1549.8,2898,1808.4,4705.2,3613.2,837.02]
[null,"Manufacturing",null,null,"140","Primary activity is conversion of raw materials or parts into finished products","1,000 SF GFA",0.67,null,null,0.67,6.15,12.89,"ATG",10.02,0.5,3.07,6.45,3.07,6,2.06,null,2958.72,9002.7900000000009,7320.42,4458.18,4106.43,1652.12,6172.71,3101.43,1763.36,3835.72,11561.52,2595.6,4854.1499999999996,3029.07,7881.21,6052.11,1401.83]
[null,"Warehousing",null,null,"150","Devoted to storage of materials but may included office and maintenance areas","1,000 SF GFA",0.19,null,null,0.19,6.15,12.89,"ATG",10.83,0.5,3.07,6.45,3.07,6,0.57999999999999996,null,839.04,2553.0300000000002,2075.94,1264.26,1164.51,465.16,1750.47,879.51,496.48,1079.96,3278.64,730.8,1376.55,858.99,2234.9699999999998,1716.27,394.69]
[null,"Mini-Warehouse",null,null,"151","Facilities with a number of units rented to others for the storage of goods","1,000 SF GFA",0.17,null,null,0.17,6.15,12.89,"ATG",10.83,0.5,3.07,6.45,3.07,6,0.52,null,750.72,2284.29,1857.42,1131.18,1041.93,417.04,1566.21,786.93,445.12,968.24,2933.52,655.20000000000005,1231.6500000000001,768.57,1999.71,1535.61,353.86]
[null,"RESIDENTIAL"]
[null,"Single-Family Detached Housing",null,null,"210","Single-family detached homes on individual lots","Dwelling Unit",0.99,null,null,0.99,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,2.87,null,2194.75,6678.19,5430.22,3307.04,3046.11,1611.22,4578.8599999999997,2300.61,1719.7,3740.76,8576.23,2531.34,3600.77,2246.94,5846.21,4489.3999999999996,1367.12]
[null,"Townhomes / Duplexes / Triplexes / 4-Plexes / ADUs",null,null,"220","At least 4 rental dwelling units per building","Dwelling Unit",0.56000000000000005,null,null,0.56000000000000005,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.62,null,1241.6300000000001,3778.04,3072.03,1870.88,1723.27,909.47,2590.39,1301.52,970.7,2111.5100000000002,4851.8100000000004,1428.84,2037.05,1271.1500000000001,3307.36,2539.7800000000002,771.69]
[null,"Mid-Rise Apartments or Condominiums",null,null,"221","At least 3 rental dwelling units and between three and ten levels (floors) per building","Dwelling Unit",0.44,null,null,0.44,5.81,8.59,null,null,0.5,2.9,4.3,2.9,4.3,1.28,null,973.73,2962.86,2409.1799999999998,1467.21,1351.44,718.59,2031.47,1020.69,766.98,1668.35,3804.95,1128.96,1597.52,996.88,2593.7399999999998,1991.78,609.73]
[null,"High-Rise Apartments or Condominiums",null,null,"222","At least 3 rental dwelling units and more than ten levels (floors) per building","Dwelling Unit",0.36,null,null,0.36,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.04,null,798.56,2429.86,1975.79,1203.27,1108.33,583.86,1666.02,837.08,623.16999999999996,1355.54,3120.46,917.28,1310.1400000000001,817.55,2127.14,1633.47,495.4]
[null,"Mobile Home Park",null,null,240,null,"Dwelling Unit",0.46,null,null,0.46,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,1.33,null,1020.1,3103.95,2523.91,1537.07,1415.8,746.66,2128.1999999999998,1069.3,796.94,1733.52,3986.14,1173.06,1673.6,1044.3499999999999,2717.25,2086.62,633.54999999999995]
[null,"Senior Adult Housing-Detached",null,null,"251","Consists of detached independent living developments that include amenities such as golf courses and swimming pools","Dwelling Unit",0.3,null,null,0.3,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.87,null,664.61,2022.27,1644.36,1001.43,922.41,488.42,1386.56,696.66,521.29999999999995,1133.96,2597.0300000000002,767.34,1090.3699999999999,680.41,1770.33,1359.47,414.42]
[null,"Senior Adult Housing or ADUs",null,null,"252","Consists of attached independent living developments that include limited social or recreation services","Dwelling Unit",0.26,null,null,0.26,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.75,null,577.02,1755.77,1427.66,869.46,800.86,421.05,1203.83,604.86,449.4,977.55,2254.7800000000002,661.5,946.68,590.74,1537.03,1180.31,357.26]
[null,"Assisted Living",null,null,"254","Residential settings that provide either routine general protective oversight or assistance with activities.","Beds",0.26,null,null,0.26,5.81,8.59,"ATG",17.21,0.5,2.9,4.3,2.9,4.3,0.75,null,577.02,1755.77,1427.66,869.46,800.86,421.05,1203.83,604.86,449.4,977.55,2254.7800000000002,661.5,946.68,590.74,1537.03,1180.31,357.26]
[null,"LODGING"]
[null,"Hotel",null,null,"310","Lodging facilities that typically have on-site restaurants, lounges, meeting and/or banquet rooms, or other retail shops and services","Room",0.6,null,null,0.6,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,1.62,null,1199.68,3650.39,2968.23,1807.67,1665.05,1299.24,2502.87,1257.55,1386.72,3016.44,4687.88,2041.2,1968.23,1228.21,3195.62,2453.9699999999998,1102.4100000000001]
[null,"Motel / Other Lodging Facilities",null,null,"320","Lodging facilities that may have small on-site restaurant or buffet area but little or no meeting space","Room",0.38,null,null,0.38,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,1.03,null,758.08,2306.69,1875.63,1142.27,1052.1500000000001,826.06,1581.57,794.65,881.68,1917.86,2962.28,1297.8,1243.73,776.11,2019.32,1550.67,700.92]
[null,"RECREATIONAL"]
[null,"Golf Driving Range",null,null,"432","Facilities with driving tees for practice; may provide individual or group lessons; may have prop shop and/or refreshment facilities","Tee",1.25,null,null,1.25,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.64,null,2929.28,8913.2099999999991,7247.58,4413.82,4065.57,2919.28,6111.29,3070.57,3115.84,6777.68,11446.48,4586.3999999999996,4805.8500000000004,2998.93,7802.79,5991.89,2477.02]
[null,"Golf Course",null,null,"430","May include municipal courses and private country clubs; may have driving ranges, pro shops, and restaurant/banquet facilities","Acre",0.28000000000000003,null,null,0.28000000000000003,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,0.81,null,655.04,1993.16,1620.69,987.01,909.14,649.62,1366.6,686.64,693.36,1508.22,2559.64,1020.6,1074.68,670.62,1744.85,1339.9,551.21]
[null,"Recreational Community Center",null,null,"495","Category includes racquet clubs, health/fitness clubs, can include facilities such as YMCA's","1,000 SF GFA",2.31,null,null,2.31,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,6.72,null,5409.6,16460.330000000002,13384.35,8151.15,7508.03,5389.44,11285.93,5670.53,5752.32,12512.64,21138.6,8467.2000000000007,8875.1299999999992,5538.23,14409.68,11065.43,4572.96]
[null,"Ice Skating Rink",null,null,"465","Rinks for ice skating and related sports; may contain spectator areas and refreshment facilities","1,000 SF GFA",1.33,null,null,1.33,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.87,null,3113.28,9473.09,7702.83,4691.07,4320.95,3103.74,6495.17,3263.45,3312.72,7205.94,12165.48,4876.2,5107.7299999999996,3187.31,8292.92,6368.27,2633.54]
[null,"Miniature Golf Course",null,null,"431","One or more individual putting courses; category should not be used when part of a larger entertainment center(with batting cages, video game centers, etc)","Hole",0.33,null,null,0.33,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,0.96,null,772.8,2351.48,1912.05,1164.45,1072.58,769.92,1612.28,810.08,821.76,1787.52,3019.8,1209.5999999999999,1267.8800000000001,791.18,2058.5300000000002,1580.78,653.28]
[null,"Multiplex Movie Theater",null,null,"445","Movie theater with audience seating, minimum of ten screens, lobby, and refreshment area.","Screens",13.73,null,null,13.73,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,39.950000000000003,null,32133.759999999998,97776.57,79504.86,48418.94,44598.69,32039.9,67039.929999999993,33683.69,34197.199999999997,74386.899999999994,125566.16,50337,52719.45,32897.81,85595.43,65730.13,27185.98]
[null,"Racquet / Tennis Club",null,null,"491","Indoor or outdoor facilities specifically designed for playing tennis","Court",3.82,null,null,3.82,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,11.12,null,8942.4,27209.93,22125.15,13474.35,12411.23,8918.24,18656.330000000002,9373.73,9518.7199999999993,20705.439999999999,34943.4,14011.2,14671.13,9155.0300000000007,23820.080000000002,18291.830000000002,7567.16]
[null,"INSTITUTIONAL"]
[null,"Religious Place of Worship",null,null,"560","Churches and houses of worship","1,000 SF GFA",0.49,null,null,0.49,6.3,6.3,"RPA",4.2,0.5,3.15,3.15,3.15,3.15,1.54,null,1133.44,3448.83,2804.34,1707.86,1573.11,1235.08,2364.67,1188.1099999999999,1318.24,2867.48,4429.04,1940.4,1859.55,1160.3900000000001,3019.17,2318.4699999999998,1047.97]
[null,"Day Care Center",null,null,"565","Generally includes facilities for care of pre-school aged children, generally includes classrooms, offices, eating areas, and playgrounds","1,000 SF GFA",11.12,0.44,"B",6.23,3.39,3.39,"RPA",4.2,0.5,1.69,1.7,1.69,1.7,10.53,null,7794.24,23716.31,19284.39,11744.31,10817.69,8445.06,16260.95,8170.19,9013.68,19606.86,30456.84,13267.8,12787.43,7979.57,20761.7,15943.25,7165.67]
[null,"Elementary School",null,null,520,null,"Students",0.17,null,null,0.17,3.39,3.39,"RPA",5.2,0.5,1.69,1.7,1.69,1.7,0.28999999999999998,null,213.44,649.46,528.09,321.61,296.24,232.58,445.3,223.74,248.24,539.98,834.04,365.4,350.18,218.52,568.54999999999995,436.6,197.35]
[null,"Middle School / Junior High School",null,null,"522","Serves students who have not yet entered high school","Students",0.17,null,null,0.17,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.28999999999999998,null,213.44,649.46,528.09,321.61,296.24,232.58,445.3,223.74,248.24,539.98,834.04,365.4,350.18,218.52,568.54999999999995,436.6,197.35]
[null,"High School",null,null,"530","Serves students who have completed middle or junior high school","Students",0.14000000000000001,null,null,0.14000000000000001,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.24,null,176.64,537.48,437.04,266.16000000000003,245.16,192.48,368.52,185.16,205.44,446.88,690.24,302.39999999999998,289.8,180.84,470.52,361.32,163.32]
[null,"Junior / Community College",null,null,"540","Two-year junior, community, or technical colleges","Students",0.11,null,null,0.11,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.19,null,139.84,425.51,345.99,210.71,194.09,152.38,291.75,146.59,162.63999999999999,353.78,546.44000000000005,239.4,229.43,143.16999999999999,372.5,286.05,129.30000000000001]
[null,"University / College",null,null,"550","Four-year universities or colleges that may or may not offer graduate programs","Students",0.15,null,null,0.15,3.39,3.39,"RPAre",4.2,0.5,1.69,1.7,1.69,1.7,0.25,null,191.36,582.27,473.46,288.33999999999997,265.58999999999997,200.5,399.23,200.59,214,465.5,747.76,315,313.95,195.91,509.73,391.43,170.13]
[null,"MEDICAL"]
[null,"Clinic",null,null,"630","Facilities with limited diagnostic and outpatient care","1,000 SF GFA",3.28,null,null,3.28,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,12.17,null,8162.24,24836.06,20194.89,12298.81,11328.44,9760.34,17028.7,8555.94,10417.52,22660.54,31894.84,15334.2,13391.18,8356.32,21741.95,16696,8281.69]
[null,"Hospital",null,null,"610","Medical and surgical facilities with overnight accommodations","1,000 SF GFA",0.97,null,null,0.97,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,3.6,null,2414.08,7345.56,5972.88,3637.52,3350.52,2887.2,5036.4399999999996,2530.52,3081.6,6703.2,9433.2800000000007,4536,3960.6,2471.48,6430.44,4938.04,2449.8000000000002]
[null,"Nursing Home",null,null,"620","Rest and convalescent homes with residents who do little or no driving","Beds",0.22,null,null,0.22,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,0.82,null,544.64,1657.23,1347.54,820.66,755.91,657.64,1136.27,570.91,701.92,1526.84,2128.2399999999998,1033.2,893.55,557.59,1450.77,1114.07,558.01]
[null,"Animal Hospital/Veterinary Clinic",null,null,"640","Rest and convalescent homes with residents who do little or no driving","1,000 SF GFA",3.53,0.3,"B",2.4700000000000002,7.42,6.76,"ATG",7.55,0.5,3.71,3.38,3.71,3.38,9.16,null,6145.6,18699.830000000002,15205.35,9260.15,8529.5300000000007,7346.32,12821.43,6442.03,7840.96,17055.919999999998,24014.6,11541.6,10082.629999999999,6291.73,16370.18,12570.93,6233.38]
[null,"OFFICE"]
[null,"Corporate Headquarters Building",null,null,"714","Office building housing corporate headquarters of a single company or organization","1,000 SF GFA",0.6,null,null,0.6,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,2.23,null,1494.08,4546.1899999999996,3696.63,2251.27,2073.65,1788.46,3117.07,1566.15,1908.88,4152.26,5838.28,2809.8,2451.23,1529.61,3979.82,3056.17,1517.52]
[null,"General Office Building",null,null,"710","Office buildings which house multiple tenants","1,000 SF GFA",1.1499999999999999,null,null,1.1499999999999999,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,4.2699999999999996,null,2863.04,8711.66,7083.69,4314.01,3973.64,3424.54,5973.1,3001.14,3655.12,7950.74,11187.64,5380.2,4697.18,2931.12,7626.35,5856.4,2905.74]
[null,"Medical-Dental Office Building",null,null,"720","Multi-tenant building with offices for physicians and/or dentists","1,000 SF GFA",3.46,null,null,3.46,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,12.84,null,8603.84,26179.759999999998,21287.49,12964.21,11941.34,10297.68,17950,9018.84,10991.04,23908.080000000002,33620.44,16178.4,14115.68,8808.42,22918.25,17599.3,8737.6200000000008]
[null,"Single Tenant Office Building",null,null,"715","Single tenant office buildings other than corporate headquarters","1,000 SF GFA",1.71,null,null,1.71,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,6.34,null,4254.08,12944.31,10525.38,6410.02,5904.27,5084.68,8875.19,4459.2700000000004,5427.04,11805.08,16623.28,7988.4,6979.35,4355.2299999999996,11331.69,8701.7900000000009,4314.37]
[null,"Office Park",null,null,"750","Office buildings (typically low-rise) in a campus setting and served by a common roadway system","1,000 SF GFA",1.07,null,null,1.07,7.42,6.76,"ATG",10.92,0.5,3.71,3.38,3.71,3.38,3.97,null,2664.32,8106.99,6592.02,4014.58,3697.83,3183.94,5558.51,2792.83,3398.32,7392.14,10411.120000000001,5002.2,4371.1499999999996,2727.67,7097.01,5449.91,2701.59]
[null,"COMMERCIAL"]
[null,"AUTOMOBILE RELATED"]
[null,"Automobile Care Center",null,null,"942","Automobile repair and servicing including stereo installations and upholstering","1,000 SF GFA",3.11,0.4,"B",1.87,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,5.05,null,3731.52,11354.27,9232.4699999999993,5622.63,5179.01,4050.1,7784.99,3911.51,4322.8,9403.1,14581.32,6363,6122.03,3820.25,9939.74,7632.89,3436.53]
[null,"Automobile Parts Sales",null,null,"843","Retail sale of auto parts but no on-site vehicle repair","1,000 SF GFA",4.91,0.43,"A",2.8,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.56,null,5586.24,16997.810000000001,13821.39,8417.31,7753.19,6063.12,11654.45,5855.69,6471.36,14076.72,21828.84,9525.6,9164.93,5719.07,14880.2,11426.75,5144.58]
[null,"Gasoline/Service Station",null,null,"944","Gasoline sales without convenience store or car wash; may include repair","Vehicle Fueling Position",14.03,0.42,"A",8.14,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,4.88,null,3591.68,10928.76,8886.48,5411.92,4984.92,3913.76,7493.24,3764.92,4177.28,9086.56,14034.88,6148.8,5892.6,3677.08,9567.24,7346.84,3320.84]
[null,"Gasoline/Service Station w/ Conv Market",null,null,"945","Gasoline sales with convenience store and car washes where the primary business is gasoline sales","Vehicle Fueling Position",13.99,0.56000000000000005,"B",6.16,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,3.7,null,2723.2,8286.15,6737.7,4103.3,3779.55,2967.4,5681.35,2854.55,3167.2,6889.4,10641.2,4662,4467.75,2787.95,7253.85,5570.35,2517.85]
[null,"New Car Sales",null,null,"841","New car dealerships, typically with automobile servicing, part sales, and used car sales","1,000 SF GFA",2.4300000000000002,0.2,"B",1.94,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,5.24,null,3871.36,11779.77,9578.4599999999991,5833.34,5373.09,4202.4799999999996,8076.73,4058.09,4485.4399999999996,9756.8799999999992,15127.76,6602.4,6351.45,3963.41,10312.23,7918.93,3565.82]
[null,"Quick Lubrication Vehicle Shop",null,null,"941","Primary business is to perform oil changes and fluid/filter changes with other repair services not provided","Servicing Positions",4.8499999999999996,0.4,"B",2.91,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.86,null,5807.04,17669.66,14367.69,8750.01,8059.64,6303.72,12115.1,6087.14,6728.16,14635.32,22691.64,9903.6,9527.18,5945.12,15468.35,11878.4,5348.73]
[null,"Self-Service Car Wash",null,null,"947","Has stalls for driver to park and wash the vehicle","Stall",5.54,0.4,"B",3.32,1.2,1.2,"RPA",1.2,0.5,0.6,0.6,0.6,0.6,1.99,null,1464.64,4456.6099999999997,3623.79,2206.91,2032.79,1595.98,3055.65,1535.29,1703.44,3705.38,5723.24,2507.4,2402.9299999999998,1499.47,3901.4,2995.95,1354.2]
[null,"Tire Store",null,null,"848","Primary business is sales and installation of tires; usually do not have large storage or warehouse area","1,000 SF GFA",3.98,0.28000000000000003,"A",2.87,5.41,5.41,"RPA",6.43,0.5,2.7,2.71,2.7,2.71,7.75,null,5726.08,17423.310000000001,14167.38,8628.02,7947.27,6215.5,11946.19,6002.27,6634,14430.5,22375.279999999999,9765,9394.35,5862.23,15252.69,11712.79,5273.88]
[null,"DINING"]
[null,"Fast Food Restaurant with Drive-Thru Window",null,null,"934","High-turnover fast food restaurant for carry-out and eat-in customers with a drive-thru window","1,000 SF GFA",32.67,0.5,"A",16.34,3.39,3.39,"RPA",4.79,0.5,1.69,1.7,1.69,1.7,27.61,null,20446.080000000002,62213.31,50587.38,30808.02,28377.27,22143.22,42656.19,21432.27,23634.16,51409.82,79895.28,34788.6,33544.35,20932.23,54462.69,41822.79,18788.61]
[null,"Fast Food Restaurant without Drive-Thru Window",null,null,"933","High-turnover fast food restaurant for carry-out and eat-in customers, but without a drive-thru window","1,000 SF GFA",28.34,0.5,"B",14.17,3.39,3.39,"RPA",4.79,0.5,1.69,1.7,1.69,1.7,23.95,null,17730.240000000002,53949.56,43867.89,26715.81,24607.94,19207.900000000001,36990.199999999997,18585.439999999999,20501.2,44594.9,69282.84,30177,29088.68,18151.82,47228.45,36267.5,16297.98]
[null,"High Turnover (Sit-Down) Restaurant",null,null,"932","Restaurants with turnover rates less than one hour; typically includes moderately-priced chain restaurants","1,000 SF GFA",9.77,0.43,"A",5.57,5.41,5.41,"RPA",4.79,0.5,2.7,2.71,2.7,2.71,15.04,null,11106.24,33794.06,27478.89,16734.810000000001,15414.44,12062.08,23170.7,11641.94,12874.24,28004.48,43398.84,18950.400000000001,18221.18,11370.32,29583.95,22718,10234.719999999999]
[null,"Sit Down Restaurant",null,null,"931","Restaurants with turnover rates of one hour or longer; typically require reservations","1,000 SF GFA",7.8,0.44,"A",4.37,5.41,5.41,"RPA",4.79,0.5,2.7,2.71,2.7,2.71,11.8,null,8714.24,26515.68,21560.639999999999,13130.56,12094.56,9463.6,18180.32,9134.56,10100.799999999999,21971.599999999999,34051.839999999997,14868,14296.8,8921.44,23212.32,17825.12,8029.9]
[null,"Coffee/Donut Shop with Drive-Thru Window",null,null,"937","Coffee and Donut restaurants with drive-through windows, hold long store hours and have limited indoor seating","1,000 SF GFA",43.38,0.7,"A",13.01,1.2,1.2,"RPA",4.79,0.5,0.6,0.6,0.6,0.6,7.81,null,5748.16,17490.5,14222.01,8661.2900000000009,7977.92,6263.62,11992.26,6025.42,6685.36,14542.22,22461.56,9840.6,9430.58,5884.84,15311.51,11757.96,5314.71]
[null,"OTHER RETAIL"]
[null,"Free-Standing Discount Store",null,null,"815","Category includes free-standing stores with off-street parking; typically offer a variety of products and services with long store hours","1,000 SF GFA",4.83,0.3,"C",3.38,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,9.84,null,7912,24074.63,19575.75,11921.75,10981.13,7891.68,16506.63,8293.6299999999992,8423.0400000000009,18322.080000000002,30917,12398.4,12980.63,8100.13,21075.38,16184.13,6696.12]
[null,"Nursery (Garden Center)",null,null,"817","Building with a yard of planting or landscape stock; may have office, storage, shipping or greenhouse facilities","1,000 SF GFA",6.94,0.3,"B",4.8600000000000003,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,14.14,null,11371.2,34600.28,28134.45,17134.05,15782.18,11340.28,23723.48,11919.68,12103.84,26328.68,44434.2,17816.400000000001,18655.88,11641.58,30289.73,23259.98,9622.27]
[null,"Home Improvement Superstore",null,null,"862","Warehouse-type facilities offering a large variety of products and services including lumber, tool, paint, lighting, and fixtures, among other items.","1,000 SF GFA",2.33,0.48,"A",1.21,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.52,null,2833.6,8622.08,7010.85,4269.6499999999996,3932.78,2823.04,5911.68,2970.28,3013.12,6554.24,11072.6,4435.2,4648.88,2900.98,7547.93,5796.18,2395.36]
[null,"Pharmacy/Drugstore w/o Drive-Thru Window",null,null,"880","Facilities that primarily sell prescription and non-prescription drugs without a drive-through window","1,000 SF GFA",8.51,0.53,"A",4,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,11.64,null,9361.92,28486.44,23163.119999999999,14106.48,12993.48,9335.2800000000007,19531.560000000001,9813.48,9963.84,21673.68,36582.720000000001,14666.4,15359.4,9584.52,24937.56,19149.96,7921.02]
[null,"Pharmacy/Drugstore w/ Drive-Thru Window",null,null,"881","Facilities that primarily sell prescription and non-prescription drugs with a drive-through window","1,000 SF GFA",10.29,0.49,"A",5.25,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,15.28,null,12291.2,37399.65,30410.7,18520.3,17059.05,12254.56,25642.85,12884.05,13079.68,28451.360000000001,48029.2,19252.8,20165.25,12583.45,32740.35,25141.85,10398.040000000001]
[null,"Shopping Center",null,null,"820","Integrated group of commercial establishments; planning, owned, and managed as a unit","1,000 SF GLA",3.81,0.34,"A",2.5099999999999998,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,7.3,null,5873.28,17871.21,14531.58,8849.82,8151.57,5854.6,12253.29,6156.57,6248.8,13592.6,22950.48,9198,9635.85,6012.93,15644.79,12013.89,4967.6499999999996]
[null,"Supermarket",null,null,"850","Primary business is sale of groceries, food, and household cleaning items; may include photo, pharmacy, video rental, and/or ATM","1,000 SF GFA",9.24,0.36,"A",5.91,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,17.2,null,13829.44,42080.21,34216.589999999997,20838.11,19193.990000000002,13794.4,28852.05,14496.49,14723.2,32026.400000000001,54040.04,21672,22688.93,14158.27,36837.800000000003,28288.35,11704.6]
[null,"Toy/Children's Superstore",null,null,"864","Businesses specializing in child-oriented merchandise","1,000 SF GFA",5,0.3,"B",3.5,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,10.19,null,8191.68,24925.64,20267.73,12343.17,11369.3,8172.38,17090.12,8586.7999999999993,8722.64,18973.78,32009.88,12839.4,13439.48,8386.4599999999991,21820.37,16756.22,6934.3]
[null,"Department Store",null,null,"875","Free-standing stores that specialize in the sale of apparel, footwear, bedding, home products, jewelry, etc.","1,000 SF GFA",1.95,0.3,"B",1.37,5.82,6.35,"ATG",6.43,0.5,2.91,3.18,2.91,3.18,3.99,null,3208.96,9764.2199999999993,7939.56,4835.24,4453.74,3199.98,6694.78,3363.74,3415.44,7429.38,12539.36,5027.3999999999996,5264.7,3285.26,8547.7800000000007,6563.98,2715.2]
[null,"SERVICES"]
[null,"Walk-In Bank",null,null,"911","Banks with their own parking lots, no drive-in lanes but contain non-drive-through ATMs","1,000 SF GFA",12.13,0.4,"B",7.28,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,12.3,null,9111.68,27725.01,22543.98,13729.42,12646.17,9864.6,19009.490000000002,9551.17,10528.8,22902.6,35604.879999999997,15498,14948.85,9328.33,24270.99,18638.09,8370.15]
[null,"Drive-In Bank",null,null,"912","Banking facilities to conduct financial transactions from the vehicle; also usually apart of walk-in bank","Drive-in Lanes",27.15,0.35,"A",17.649999999999999,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,29.83,null,22087.360000000001,67207.399999999994,54648.21,33281.089999999997,30655.22,23923.66,46080.36,23152.720000000001,25534.48,55543.46,86308.76,37585.800000000003,36237.08,22612.54,58834.61,45180.06,20299.32]
[null,"Hair Salon",null,null,"918","Facilities that specialize in cosmetic and beauty services including hair cutting and styling","1,000 SF GLA",1.45,0.3,"B",1.02,3.39,3.39,"RPA",3.39,0.5,1.69,1.7,1.69,1.7,1.72,null,1273.28,3874.34,3150.33,1918.57,1767.2,1379.44,2656.42,1334.7,1472.32,3202.64,4975.4799999999996,2167.1999999999998,2088.98,1303.56,3391.67,2604.52,1170.46]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39]