{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["District","East Shepard Industrial"]
[]
["Land Use Designation","Industrial - General"]
[]
["Square Feet",null,"Main Floor","Second Floor","Total"]
[null,"Warehouse",1506,null,1506]
[null,"Office",600,600,1200]
[null,null,2106,600,2706]
["Sales Price",null,750000]
[]
[null,null,"Monthly Cost","Annual Cost","Cost per Square Foot"]
["Lease Rate",null,4000,48000,{"$f":"D12/E8","v":17.738359201773836}]
[]
["Common Area Costs"]
[null,"Property Tax",{"$f":"D15/12","v":1112.3491666666666},13348.19,{"$f":"D15/E8","v":4.932812269031781}]
[null,"Condominium Fees",614,{"$f":"614*12","v":7368},{"$f":"D16/E8","v":2.7228381374722836}]
[null,"Utilities - gas, water, electricity (estimated)",300,2400,{"$f":"D17/E8","v":0.88691796008869184}]
[null,null,{"$f":"SUM(C15:C17)","v":2026.3491666666666},{"$f":"SUM(D15:D17)","v":23116.190000000002},8.5425683665927572]
["Total Lease Cost",null,{"$f":"C18+C12","v":6026.3491666666669},{"$f":"D18+D12","v":71116.19},26.280927568366593]