{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["No Hard Surfacing","With Hard Surfacing","With Hard Surfacing&Land"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"No Hard Surfacing","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["18CO - Dawad Development"]
["Infrastructure Costs vs. Buildable Areas"]
["Date: ","2025-01-10"]
[]
["Estimated Infrastructure Cost:",null,null,360000]
["Total Development Area:"]
[]
[null,null,"Buildable","Infrastructure"]
["Lot #","Lot Size (ac)","Area (ac)","Cost Share"]
[1,1.7170000000000001,0.97799999999999998,{"$f":"C10/$C$14*$D$5","v":52596.35494472662}]
[2,2.2290000000000001,1.917,{"$f":"C11/$C$14*$D$5","v":103095.30923214821}]
[3,1.706,1.706,91747.833881087528]
[4,2.093,2.093,112560.50194203765]
["Total",{"$f":"SUM(B10:B13)","v":7.7450000000000001},{"$f":"SUM(C10:C13)","v":6.694}]

{"sheet":"With Hard Surfacing","index":1,"n_rows":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["18CO - Dawad Development"]
["Infrastructure Costs vs. Buildable Areas"]
["Date: ","2025-01-13"]
[]
["Estimated Infrastructure Cost:",null,null,600000,"(w/ Hard Surfacing)"]
["Total Development Area:"]
[]
[null,null,"Buildable","Infrastructure",null,null,"Central Bid w/o hard surfacing",null,null,324756]
["Lot #","Lot Size (ac)","Area (ac)","Cost Share",null,null,"United Hard Surfacing Cost",null,null,171763]
[1,1.7170000000000001,0.97799999999999998,{"$f":"C10/$C$14*$D$5","v":87660.591574544378},null,null,"United Hard Surface Cost as Sub",null,null,{"$f":"1.1*J9","v":188939.30000000002}]
[2,2.2290000000000001,1.917,{"$f":"C11/$C$14*$D$5","v":171825.51538691367}]
[3,1.706,1.706,152913.05646847922,null,null,"2023 Const. Cost",null,null,{"$f":"J8+J10","v":513695.30000000005}]
[4,2.093,2.093,187600.83657006273,null,null,"2025 Const. Cost",null,null,{"$f":"J12*1.05*1.05","v":566349.06825000013},"(includes 5% inflation per year)"]
["Total",{"$f":"SUM(B10:B13)","v":7.7450000000000001},{"$f":"SUM(C10:C13)","v":6.694},null,null,null,"Contingency (6%±)",null,null,33651]
[{"$nulls":6},"2025 Total Cost",null,null,{"$f":"SUM(J13:J14)","v":600000.06825000013}]

{"sheet":"With Hard Surfacing&Land","index":2,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["18CO - Dawad Development"]
["Infrastructure Costs vs. Buildable Areas"]
["Date: ","2025-02-12"]
[]
["Estimated Infrastructure Cost:",null,null,600000,"(w/ Hard Surfacing)"]
["Land Cost:",null,null,600000]
[null,null,"Total",{"$f":"SUM(D5:D6)","v":1200000}]
["Total Development Area:"]
[]
[null,null,"Buildable","Infrastructure",null,null,"Central Bid w/o hard surfacing",null,null,324756]
["Lot #","Lot Size (ac)","Area (ac)","Cost Share",null,null,"United Hard Surfacing Cost",null,null,171763]
[1,1.7170000000000001,0.97799999999999998,{"$f":"C12/$C$16*$D$7","v":175321.18314908876},null,null,"United Hard Surface Cost as Sub",null,null,{"$f":"1.1*J11","v":188939.30000000002}]
[2,2.2290000000000001,1.917,{"$f":"C13/$C$16*$D$7","v":343651.03077382734}]
[3,1.706,1.706,{"$f":"C14/$C$16*$D$7","v":305826.11293695844},null,null,"2023 Const. Cost",null,null,{"$f":"J10+J12","v":513695.30000000005}]
[4,2.093,2.093,{"$f":"C15/$C$16*$D$7","v":375201.67314012547},null,null,"2025 Const. Cost",null,null,{"$f":"J14*1.05*1.05","v":566349.06825000013},"(includes 5% inflation per year)"]
["Total",{"$f":"SUM(B12:B15)","v":7.7450000000000001},{"$f":"SUM(C12:C15)","v":6.694},null,null,null,"Contingency (6%±)",null,null,33651]
[{"$nulls":6},"2025 Total Cost",null,null,{"$f":"SUM(J15:J16)","v":600000.06825000013}]