{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Location Analysis","Building Analysis","Summary Analysis"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"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":"Location Analysis","index":0,"n_rows":65,"n_cols":15,"rows_kept":65,"cut":false,"hidden":false,"merged":[[11,4,11,5],[11,7,11,8],[11,10,11,11],[11,13,11,14],[12,1,12,2],[31,4,31,5],[31,7,31,8],[31,10,31,11],[31,13,31,14],[12,4,12,5],[12,7,12,8],[12,10,12,11],[12,13,12,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Comp 1",null,null,"Comp 2",null,null,"Comp 3",null,null,"Comp 4"]
[null,"Building Name",null,null,"Hall Office Park II",null,null,"Legacy Town Center II",null,null,"One Legacy Circle",null,null,"The Tennyson"]
[]
[null,"Location Criteria",null,null,"Weight",null,null,"Weight",null,null,"Weight",null,null,"Weight"]
[null,"Road System Quality",9,null,{"$f":"C16","v":9},9,null,{"$f":"C16","v":9},9,null,{"$f":"C16","v":9},9,null,{"$f":"C16","v":9},8]
[null,"Employment Centers",10,null,{"$f":"C17","v":10},10,null,10,10,null,10,10,null,10,9]
[null,"Housing Characteristics",5,null,{"$f":"C18","v":5},7,null,5,8,null,5,8,null,5,8]
[null,"Retail Centers",6,null,{"$f":"C19","v":6},6,null,6,10,null,6,9,null,6,9]
[null,"Educational Facilities",2,null,2,1,null,2,1,null,2,1,null,2,2]
[null,"Recreational Facilities",3,null,3,8,null,3,8,null,3,8,null,3,7]
[null,"Health Services",2,null,2,3,null,2,3,null,2,3,null,2,3]
[null,"Population Density",7,null,7,9,null,7,9,null,7,9,null,7,9]
[null,"Population Growth",8,null,8,10,null,8,9,null,8,9,null,8,7]
[null,"Disposable Income",5,null,5,9,null,5,9,null,5,9,null,5,9]
[null,"Business and Professional Employees",10,null,10,10,null,10,10,null,10,10,null,10,10]
[null,"Managerial Employees",7,null,7,9,null,7,9,null,7,9,null,7,10]
[null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[]
[null,null,null,null,{"$f":"IF(F51=0,0,F51/SUM(E52:E65))","v":5.291666666666667},null,null,{"$f":"IF(I51=0,0,I51/SUM(H52:H65))","v":5.4666666666666668},null,null,{"$f":"IF(L51=0,0,L51/SUM(K52:K65))","v":5.416666666666667},null,null,{"$f":"IF(O51=0,0,O51/SUM(N52:N65))","v":5.1749999999999998}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(C16:C29)","v":74},{"$f":"SUM(F52:F65)","v":635},null,{"$f":"SUM(H16:H29)","v":74},{"$f":"SUM(I52:I65)","v":656},null,{"$f":"SUM(K16:K29)","v":74},{"$f":"SUM(L52:L65)","v":650},null,{"$f":"SUM(N16:N29)","v":74},{"$f":"SUM(O52:O65)","v":621}]
[null,null,null,null,{"$f":"IF(C16>0,10,0)","v":10},{"$f":"C16*F16","v":81},null,{"$f":"IF(H16>0,10,0)","v":10},{"$f":"H16*I16","v":81},null,{"$f":"IF(K16>0,10,0)","v":10},{"$f":"K16*L16","v":81},null,{"$f":"IF(N16>0,10,0)","v":10},{"$f":"N16*O16","v":72}]
[null,null,null,null,10,100,null,{"$f":"IF(H17>0,10,0)","v":10},{"$f":"H17*I17","v":100},null,{"$f":"IF(K17>0,10,0)","v":10},{"$f":"K17*L17","v":100},null,{"$f":"IF(N17>0,10,0)","v":10},{"$f":"N17*O17","v":90}]
[null,null,null,null,10,35,null,10,40,null,10,40,null,10,40]
[null,null,null,null,10,36,null,10,60,null,10,54,null,10,54]
[null,null,null,null,10,2,null,10,2,null,10,2,null,10,4]
[null,null,null,null,10,24,null,10,24,null,10,24,null,10,21]
[null,null,null,null,10,6,null,10,6,null,10,6,null,10,6]
[null,null,null,null,10,63,null,10,63,null,10,63,null,10,63]
[null,null,null,null,10,80,null,10,72,null,10,72,null,10,56]
[null,null,null,null,10,45,null,10,45,null,10,45,null,10,45]
[null,null,null,null,10,100,null,10,100,null,10,100,null,10,100]
[null,null,null,null,10,63,null,10,63,null,10,63,null,10,70]
[null,null,null,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0,null,0,0,null,0,0]

{"sheet":"Building Analysis","index":1,"n_rows":80,"n_cols":15,"rows_kept":80,"cut":false,"hidden":false,"merged":[[12,1,12,2],[42,4,42,5],[42,7,42,8],[42,10,42,11],[42,13,42,14],[11,4,11,5],[11,7,11,8],[11,10,11,11],[11,13,11,14],[12,4,12,5],[12,7,12,8],[12,10,12,11],[12,13,12,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Comp 1",null,null,"Comp 2",null,null,"Comp 3",null,null,"Comp 4"]
[null,"Building Name",null,null,{"$f":"'Location Analysis'!E13:F13","v":"Hall Office Park II"},null,null,{"$f":"'Location Analysis'!H13:I13","v":"Legacy Town Center II"},null,null,{"$f":"'Location Analysis'!K13:L13","v":"One Legacy Circle"},null,null,{"$f":"'Location Analysis'!N13:O13","v":"The Tennyson"}]
[]
[null,"Building Criteria",null,null,"Weight",null,null,"Weight",null,null,"Weight",null,null,"Weight"]
[null,"Accessibility to Major Road Systems",10,null,{"$f":"C16","v":10},10,null,{"$f":"C16","v":10},10,null,{"$f":"C16","v":10},10,null,{"$f":"C16","v":10},9]
[null,"Ingress & Egress with Traffic Signal",9,null,{"$f":"C17","v":9},10,null,9,10,null,9,10,null,9,8]
[null,"Mass Transit Availability",6,null,6,2,null,6,2,null,6,2,null,6,2]
[null,"High Visibility",7,null,7,10,null,7,10,null,7,10,null,7,6]
[null,"Parking Configuration and Access",9,null,9,8,null,9,5,null,9,7,null,9,7]
[null,"Parking Availability",9,null,9,9,null,9,8,null,9,8,null,9,10]
[null,"Building Age ",5,null,5,7,null,5,7,null,5,8,null,5,9]
[null,"Common Areas and Restrooms",9,null,9,9,null,9,9,null,9,9,null,9,9]
[null,"Passenger Elevators",9,null,9,9,null,9,9,null,9,9,null,9,9]
[null,"Floor Plate Design Flexibility",9,null,9,10,null,9,10,null,9,10,null,9,10]
[null,"Floor Plate Size",8,null,8,10,null,8,10,null,8,10,null,8,8]
[null,"Rentable/Usable Efficiency Ratio",7,null,7,8,null,7,8,null,7,8,null,7,8]
[null,"On-site Management",9,null,9,8,null,9,8,null,9,8,null,9,8]
[null,"On-site Security 24/7",5,null,5,10,null,5,10,null,5,10,null,5,10]
[null,"On-site Deli / Restaurants",8,null,8,6,null,8,3,null,8,3,null,8,9]
[null,"On-site Fitness Facility",4,null,4,7,null,4,8,null,4,3,null,4,8]
[null,"On-site Conference Facility",5,null,5,8,null,5,8,null,5,7,null,5,8]
[null,"On-site Business Support Services",3,null,3,6,null,3,6,null,3,6,null,3,6]
[null,"After-hours Card Key Access",8,null,8,10,null,8,10,null,8,10,null,8,10]
[null,"High-speed Telecommunications/Fiber",10,null,10,10,null,10,10,null,10,10,null,10,10]
[null,"Loading Dock & Freight Elevator",6,null,6,9,null,6,9,null,6,9,null,6,9]
[null,"Compatibility of Neighboring Uses",8,null,8,10,null,8,10,null,8,10,null,8,10]
[null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[null,null,null,null,0,null,null,0,null,null,0,null,null,0]
[]
[]
[null,null,null,null,{"$f":"IF(F55=0,0,F55/SUM(E56:E80))","v":6.4454545454545453},null,null,{"$f":"IF(I55=0,0,I55/SUM(H56:H80))","v":6.1909090909090905},null,null,{"$f":"IF(L55=0,0,L55/SUM(K56:K80))","v":6.1818181818181817},null,null,{"$f":"IF(O55=0,0,O55/SUM(N56:N80))","v":6.290909090909091}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"SUM(C16:C40)","v":163},{"$f":"SUM(F56:F80)","v":1418},null,{"$f":"SUM(H16:H40)","v":163},{"$f":"SUM(I56:I80)","v":1362},null,{"$f":"SUM(K16:K40)","v":163},{"$f":"SUM(L56:L80)","v":1360},null,{"$f":"SUM(N16:N40)","v":163},{"$f":"SUM(O56:O80)","v":1384}]
[null,null,null,null,{"$f":"IF(C16>0,10,0)","v":10},{"$f":"C16*F16","v":100},null,{"$f":"IF(H16>0,10,0)","v":10},{"$f":"H16*I16","v":100},null,{"$f":"IF(K16>0,10,0)","v":10},{"$f":"K16*L16","v":100},null,{"$f":"IF(N16>0,10,0)","v":10},{"$f":"N16*O16","v":90}]
[null,null,null,null,10,90,null,10,90,null,10,90,null,10,72]
[null,null,null,null,10,12,null,10,12,null,10,12,null,10,12]
[null,null,null,null,10,70,null,10,70,null,10,70,null,10,42]
[null,null,null,null,10,72,null,10,45,null,10,63,null,10,63]
[null,null,null,null,10,81,null,10,72,null,10,72,null,10,90]
[null,null,null,null,10,35,null,10,35,null,10,40,null,10,45]
[null,null,null,null,10,81,null,10,81,null,10,81,null,10,81]
[null,null,null,null,10,81,null,10,81,null,10,81,null,10,81]
[null,null,null,null,10,90,null,10,90,null,10,90,null,10,90]
[null,null,null,null,10,80,null,10,80,null,10,80,null,10,64]
[null,null,null,null,10,56,null,10,56,null,10,56,null,10,56]
[null,null,null,null,10,72,null,10,72,null,10,72,null,10,72]
[null,null,null,null,10,50,null,10,{"$f":"H29*I29","v":50},null,10,{"$f":"K29*L29","v":50},null,10,{"$f":"N29*O29","v":50}]
[null,null,null,null,10,48,null,10,24,null,10,24,null,10,72]
[null,null,null,null,10,28,null,10,32,null,10,12,null,10,32]
[null,null,null,null,10,40,null,10,40,null,10,35,null,10,40]
[null,null,null,null,10,18,null,10,18,null,10,18,null,10,18]
[null,null,null,null,10,80,null,10,80,null,10,80,null,10,80]
[null,null,null,null,10,100,null,{"$f":"IF(H35>0,10,0)","v":10},{"$f":"H35*I35","v":100},null,{"$f":"IF(K35>0,10,0)","v":10},{"$f":"K35*L35","v":100},null,{"$f":"IF(N35>0,10,0)","v":10},{"$f":"N35*O35","v":100}]
[null,null,null,null,10,54,null,10,54,null,10,54,null,10,54]
[null,null,null,null,10,80,null,10,80,null,10,80,null,10,80]
[null,null,null,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,null,null,0,0,null,0,0,null,0,0,null,0,0]

{"sheet":"Summary Analysis","index":2,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Comp 1",null,"Comp 2",null,"Comp 3",null,"Comp 4"]
[null,null,null,{"$f":"'Location Analysis'!E13","v":"Hall Office Park II"},null,{"$f":"'Location Analysis'!H13","v":"Legacy Town Center II"},null,{"$f":"'Location Analysis'!K13","v":"One Legacy Circle"},null,{"$f":"'Location Analysis'!N13","v":"The Tennyson"}]
[]
[null,"Location Analysis Rating",null,{"$f":"'Location Analysis'!F51/SUM('Location Analysis'!E52:E65)","v":5.291666666666667},null,{"$f":"'Location Analysis'!I51/SUM('Location Analysis'!H52:H65)","v":5.4666666666666668},null,{"$f":"'Location Analysis'!L51/SUM('Location Analysis'!K52:K65)","v":5.416666666666667},null,{"$f":"'Location Analysis'!O51/SUM('Location Analysis'!N52:N65)","v":5.1749999999999998}]
[]
[null,"Building Analysis Rating",null,{"$f":"'Building Analysis'!F55/SUM('Building Analysis'!E56:E80)","v":6.4454545454545453},null,{"$f":"'Building Analysis'!I55/SUM('Building Analysis'!H56:H80)","v":6.1909090909090905},null,{"$f":"'Building Analysis'!L55/SUM('Building Analysis'!K56:K80)","v":6.1818181818181817},null,{"$f":"'Building Analysis'!O55/SUM('Building Analysis'!N56:N80)","v":6.290909090909091}]
[]
[]
[null,"Combined Analysis Rating",null,{"$f":"D13+D11","v":11.737121212121213},null,{"$f":"F13+F11","v":11.657575757575756},null,{"$f":"H13+H11","v":11.598484848484848},null,{"$f":"J13+J11","v":11.46590909090909}]