{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Author","Rent Comp Inputs","Rent Comp Analytics","Macros"],"not_rendered":{"charts":13,"images":1,"macros":0,"external_links":0,"defined_names":32,"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":"Author","index":0,"n_rows":28,"n_cols":19,"rows_kept":28,"cut":false,"hidden":false,"merged":[[17,2,20,14],[22,2,25,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<<< Click Logo to visit the Tactica website"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Updates"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Disclaimer: Workbook may contain errors and inaccuracies. Please verify formulas, calculations and logic for yourself. The workbook is meant to be utilized as a learning tool and should not be depended on when making financial decisions and assessing the feasibility of an investment."]
[]
[]
[]
[]
[null,null,"Please pay attention to your emails from Tactica RES as there will be updates on bug fixes, improved functionality  and new proforma models."]
[]
[]
[]
[]
[null,null,"Copyright © 2021 Tactica RES LLC. All Rights Reserved."]

{"sheet":"Rent Comp Inputs","index":1,"n_rows":48,"n_cols":57,"rows_kept":48,"cut":false,"hidden":false,"merged":[[2,5,2,10]]}
[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,"Named Ranges: PropertyPoints & PropertyPoints2"]
[null,"Ranking System:","Rating10",null,null,null,null,null,null,null,null,null,null,null,"Comps:","Studio",null,null,null,null,null,null,null,null,null,null,null,"Total Properties",9]
[null,null,null,null,null,"Rating on a 10-Point Scale (Optional)"]
[null,"Property Name","Year Built","Units","Occupancy","Location","Kitchens","Bathrooms","Floor Plan/Living Area & BR(s)","Community Amenties","Common Areas",null,"Property (R)","Unit Renovation Status","SF","Asking Rent","Concessions (Months)","Concessions $","Monthly Net Asking Rent","Estimated Monthly RUBS","Monthly Net Rent + Est. RUBS",null,null,null,null,null,"Comps  ",null,"Unit Status",null,5,10,null,"Data val",null,"Presentation Options",null,null,"Display Options",null,"Properties","Initial Ranking","Final Ranking","Property","Year Built","Units","Points","Tie Break","Adj. Pts","Property","Points",null,"Property","Occupancy","Comp Set Avg.","Units","Year Built"]
[null,"Subject Property",1971,230,0.91,4,6,4,6,1,5,null,"Subject Property","Original",475,850,0.5,null,814.58333333333337,null,814.58333333333337,null,null,null,null,null,"Subject Property",null,null,null,null,null,null,null,null,"Asking Rent",1,null,"Rents",null,1,1,1,"Subject Property",1971,230,26,0.01,26.01,"Subject Property",26,null,"Subject Property Units: 230 Built: 1971",0.91,0.95728517469310659,230,1971]
[null,"Highlands",1970,350,0.98,6,4,4,6,6,6,null,"Highlands","Original",465,865,null,null,865,35,900,null,null,null,null,null,"Highlands",null,"Renovated",null,1,1,null,0.5,null,"Monthly Net Asking Rent",2,null,"Rents PSF",null,2,6,6,"Highlands",1970,350,32,0,32,"Sanborn",26,null,"Highlands Units: 350 Built: 1970",0.98,0.95728517469310659,350,1970]
[null,"Pathways",1970,105,0.95,2,9,8,8,8,9,null,"Pathway","Original",500,975,null,null,975,35,1010,null,null,null,null,null,"Pathways",null,"Original",null,2,2,null,1,null,"Monthly Net Rent + Est. RUBS",3,null,null,null,3,7,7,"Pathways",1970,105,44,0.03,44.03,"Toronto Terrace",28,null,"Pathways Units: 105 Built: 1970",0.95,0.95728517469310659,105,1970]
[null,"Toronto Terrace",1975,420,0.96,3,5,5,6,5,4,null,"Toronto Terrace","Partial Reno",400,850,null,500,808.33333333333337,null,808.33333333333337,null,null,null,null,null,"Toronto Terrace PR",null,"Partial Reno",null,3,3,null,1.5,null,null,null,null,null,null,4,3,3,"Toronto Terrace",1975,420,28,0.04,28.04,"Valley Stream",28,null,"Toronto Terrace Units: 420 Built: 1975",0.96,0.95728517469310659,420,1975]
[null,"Valley Stream",1976,234,0.92,3,5,5,3,5,7,null,"Valley Stream","Renovated",600,1050,null,null,1050,null,1050,null,null,null,null,null,"Valley Stream R",null,null,null,4,4,null,2,null,null,null,null,null,null,5,3,4,"Valley Stream",1976,234,28,0.05,28.05,"Lunar Lofts",30,null,"Valley Stream Units: 234 Built: 1976",0.92,0.95728517469310659,234,1976]
[null,"Riverviews",1980,321,0.98,10,7,7,6,7,8,null,"Riverviews","Renovated",500,1000,null,null,1000,null,1000,null,null,null,null,null,"Riverviews R",null,null,null,5,5,null,2.5,null,null,null,null,null,null,6,9,9,"Riverviews",1980,321,45,0,45,"Highlands",32,null,"Riverviews Units: 321 Built: 1980",0.98,0.95728517469310659,321,1980]
[null,"Lunar Lofts",1991,160,1,5,5,5,5,5,5,null,"Sanborn","Original",475,880,null,null,880,null,880,null,null,null,null,null,"Lunar Lofts",null,null,null,null,6,null,3,null,null,null,null,null,null,7,5,5,"Lunar Lofts",1991,160,30,0,30,"Pathways",44,null,"Lunar Lofts Units: 160 Built: 1991",1,0.95728517469310659,160,1991]
[null,"Vina Del Mar",1968,210,0.93,8,9,9,6,5,7,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,"Vina Del Mar",null,null,null,null,7,null,null,null,null,null,null,null,null,8,7,8,"Vina Del Mar",1968,210,44,0.08,44.08,"Vina Del Mar",44,null,"Vina Del Mar Units: 210 Built: 1968",0.93,0.95728517469310659,210,1968]
[null,"Sanborn",1955,88,0.99,6,5,5,5,2,3,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,"Sanborn",null,null,null,null,8,null,null,null,null,null,null,null,null,9,1,2,"Sanborn",1955,88,26,0.09,26.09,"Riverviews",45,null,"Sanborn Units: 88 Built: 1955",0.99,0.95728517469310659,88,1955]
[null,"Avg. of Comp Set",null,null,0.95728517469310659,5.2222222222222223,6.1111111111111107,5.7777777777777777,5.666666666666667,4.8888888888888893,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comps:",null,"One BR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Property (R)","Unit Renovation Status","SF","Asking Rent","Concessions (Months)","Concessions $","Monthly Net Asking Rent","Estimated Monthly RUBS","Monthly Net Rent + Est. RUBS",null,null,null,null,null,"Comps  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subject Property","Original",750,965,1,null,884.58333333333337,null,884.58333333333337,null,null,null,null,null,"Subject Property"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Highlands","Original",725,990,null,null,990,35,1025,null,null,null,null,null,"Highlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pathway","Original",760,1100,null,null,1100,35,1135,null,null,null,null,null,"Pathways"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Terrace","Partial Reno",700,950,null,500,908.33333333333337,null,908.33333333333337,null,null,null,null,null,"Toronto Terrace PR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valley Stream","Renovated",775,1199,null,null,1199,null,1199,null,null,null,null,null,"Valley Stream R"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Riverviews","Renovated",800,1250,null,null,1250,null,1250,null,null,null,null,null,"Riverviews R"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lunar Lofts","Original",680,1025,0.5,null,982.29166666666663,null,982.29166666666663,null,null,null,null,null,"Lunar Lofts"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sanborn","Renovated",690,990,null,null,990,null,990,null,null,null,null,null,"Vina Del Mar R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,"Sanborn"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comps:",null,"Two BR/One BA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Property (R)","Unit Renovation Status","SF","Asking Rent","Concessions (Months)","Concessions $","Monthly Net Asking Rent","Estimated Monthly RUBS","Monthly Net Rent + Est. RUBS",null,null,null,null,null,"Comps  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subject Property","Original",840,1100,1,null,1008.3333333333334,null,1008.3333333333334,null,null,null,null,null,"Subject Property"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Highlands","Original",1050,1050,null,null,1050,45,1095,null,null,null,null,null,"Highlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pathway","Original",990,1300,null,null,1300,45,1345,null,null,null,null,null,"Pathways"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Terrace","Partial Reno",945,1145,null,500,1103.3333333333333,null,1103.3333333333333,null,null,null,null,null,"Toronto Terrace PR"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valley Stream","Renovated",1100,1350,null,null,1350,null,1350,null,null,null,null,null,"Valley Stream R"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Riverviews","Renovated",1150,1325,1,null,1214.5833333333333,null,1214.5833333333333,null,null,null,null,null,"Riverviews R"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vina Del Mar","Renovated",900,1275,null,null,1275,null,1275,null,null,null,null,null,"Lunar Lofts R"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sanborn","Renovated",810,1090,null,null,1090,null,1090,null,null,null,null,null,"Vina Del Mar R"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,"Sanborn"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Vina Del Mar",8,9,9,6,5,7,"<< For Grid on other tab"]

{"sheet":"Rent Comp Analytics","index":2,"n_rows":176,"n_cols":56,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[]
[3,null,"Rent For Charts:","Monthly Net Rent + Est. RUBS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=159, G=41, B=54","Subject"]
[null,null,"Bar Chart Order:","Rents PSF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=166, G=166, B=166","Comps"]
[]
[null,null,"General Property Information"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Comp Comparison:","Vina Del Mar"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Unit SF & Rents"]
[]
[null,null,"Unit Type:","Studio",null,null,null,"Unit Type:","One BR",null,null,null,"Unit Type:","Two BR/One BA"]
[null,null,"Total Comps:",6,null,null,null,"Total Comps:",7,null,null,null,"Total Comps:",7]
[]
[null,null,"Property","SF","Monthly Net Rent + Est. RUBS","Per SF",null,"Property","SF","Monthly Net Rent + Est. RUBS","Per SF",null,"Property","SF","Monthly Net Rent + Est. RUBS","Per SF"]
[null,null,"Subject Property",475,814.58333333333337,1.7149122807017545,null,"Subject Property",750,884.58333333333337,1.1794444444444445,null,"Subject Property",840,1008.3333333333334,1.2003968253968254]
[null,null,"Highlands",465,900,1.935483870967742,null,"Highlands",725,1025,1.4137931034482758,null,"Highlands",1050,1095,1.0428571428571429]
[null,null,"Pathway",500,1010,2.02,null,"Pathway",760,1135,1.493421052631579,null,"Pathway",990,1345,1.3585858585858586]
[null,null,"Toronto Terrace",400,808.33333333333337,2.0208333333333335,null,"Toronto Terrace",700,908.33333333333337,1.2976190476190477,null,"Toronto Terrace",945,1103.3333333333333,1.167548500881834]
[null,null,"Valley Stream",600,1050,1.75,null,"Valley Stream",775,1199,1.5470967741935484,null,"Valley Stream",1100,1350,1.2272727272727273]
[null,null,"Riverviews",500,1000,2,null,"Riverviews",800,1250,1.5625,null,"Riverviews",1150,1214.5833333333333,1.056159420289855]
[null,null,"Sanborn",475,880,1.8526315789473684,null,"Lunar Lofts",680,982.29166666666663,1.444546568627451,null,"Vina Del Mar",900,1275,1.4166666666666667]
[null,null,"","","","",null,"Sanborn",690,990,1.4347826086956521,null,"Sanborn",810,1090,1.345679012345679]
[null,null,"","","","",null,"","","","",null,"","","",""]
[]
[null,null,"Comp Set Average",487.85714285714283,923.27380952380952,1.8991230091357427,null,"Comp Set Average",735,1046.7760416666667,1.4216504499574998,null,"Comp Set Average",973.125,1185.15625,1.2268957692870734]
[null,null,"Min",400,808.33333333333337,1.7149122807017545,null,"Min",680,884.58333333333337,1.1794444444444445,null,"Min",810,1008.3333333333334,1.0428571428571429]
[null,null,"Max",600,1050,2.0208333333333335,null,"Max",800,1250,1.5625,null,"Max",1150,1350,1.4166666666666667]
[]
[null,null,"Comp Set Square Footage"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Comp Set Scatterplots"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Comp Set Bar Charts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Size Chart",null,null,null,null,null,null,null,null,null,null,null,null,"Unit Size Chart",null,null,null,null,null,null,null,null,null,null,null,null,"Unit Size Chart"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",null,null,null,null,null,null,null,null,null,null,null,null,"SF",null,null,null,null,null,null,null,null,null,null,null,null,"SF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subject",475,null,"Smallest Unit in Set","Largest Unit in Set","Avg. SF of Set","Subject SF",null,null,null,null,null,null,"Subject",750,null,"Smallest Unit in Set","Largest Unit in Set","Avg. SF of Set","Subject SF",null,null,null,null,null,null,"Subject",840,null,"Smallest Unit in Set","Largest Unit in Set","Avg. SF of Set","Subject SF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comp Set Average",487.85714285714283,null,400,600,487.85714285714283,null,null,null,null,null,null,null,"Comp Set Average",735,null,680,800,735,null,null,null,null,null,null,null,"Comp Set Average",973.125,null,810,1150,973.125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",400,null,400,600,487.85714285714283,475,null,null,null,null,null,null,"Min",680,null,680,800,735,750,null,null,null,null,null,null,"Min",810,null,810,1150,973.125,840]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",600,null,400,600,487.85714285714283,null,null,null,null,null,null,null,"Max",800,null,680,800,735,null,null,null,null,null,null,null,"Max",1150,null,810,1150,973.125]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Named Ranges: Bar1st (3 total)",null,null,null,null,null,null,null,null,null,null,null,null,"Named Ranges: Bar2nd (3 total)",null,null,null,null,null,null,null,null,null,null,null,null,"Named Ranges: Bar3rd (3 total)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Properties","Initial Ranking","Final Ranking","Property","Rent","Rent PSF","Tie Break","Adj. Rent","Adj. Rent PSF","Property","Rent","Rent PSF",null,"Properties","Initial Ranking","Final Ranking","Property","Rent","Rent PSF","Tie Break","Adj. Rent","Adj. Rent PSF","Property","Rent","Rent PSF",null,"Properties","Initial Ranking","Final Ranking","Property","Rent","Rent PSF","Tie Break","Adj. Rent","Adj. Rent PSF","Property","Rent","Rent PSF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,"Subject Property",814.58333333333337,1.7149122807017545,0,814.58333333333337,1.7149122807017545,"Subject Property",814.58333333333337,1.7149122807017545,null,1,1,1,"Subject Property",884.58333333333337,1.1794444444444445,0,884.58333333333337,1.1794444444444445,"Subject Property",884.58333333333337,1.1794444444444445,null,1,4,4,"Subject Property",1008.3333333333334,1.2003968253968254,0,1008.3333333333334,1.2003968253968254,"Highlands",1095,1.0428571428571429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,4,"Highlands",900,1.935483870967742,0,900,1.935483870967742,"Valley Stream",1050,1.75,null,2,3,3,"Highlands",1025,1.4137931034482758,0,1025,1.4137931034482758,"Toronto Terrace",908.33333333333337,1.2976190476190477,null,2,1,1,"Highlands",1095,1.0428571428571429,0,1095,1.0428571428571429,"Riverviews",1214.5833333333333,1.056159420289855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6,6,"Pathway",1010,2.02,0,1010,2.02,"Sanborn",880,1.8526315789473684,null,3,6,6,"Pathway",1135,1.493421052631579,0,1135,1.493421052631579,"Highlands",1025,1.4137931034482758,null,3,7,7,"Pathway",1345,1.3585858585858586,0,1345,1.3585858585858586,"Toronto Terrace",1103.3333333333333,1.167548500881834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,7,7,"Toronto Terrace",808.33333333333337,2.0208333333333335,0,808.33333333333337,2.0208333333333335,"Highlands",900,1.935483870967742,null,4,2,2,"Toronto Terrace",908.33333333333337,1.2976190476190477,0,908.33333333333337,1.2976190476190477,"Sanborn",990,1.4347826086956521,null,4,3,3,"Toronto Terrace",1103.3333333333333,1.167548500881834,0,1103.3333333333333,1.167548500881834,"Subject Property",1008.3333333333334,1.2003968253968254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2,2,"Valley Stream",1050,1.75,0,1050,1.75,"Riverviews",1000,2,null,5,7,7,"Valley Stream",1199,1.5470967741935484,0,1199,1.5470967741935484,"Lunar Lofts",982.29166666666663,1.444546568627451,null,5,5,5,"Valley Stream",1350,1.2272727272727273,0,1350,1.2272727272727273,"Valley Stream",1350,1.2272727272727273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,5,"Riverviews",1000,2,0,1000,2,"Pathway",1010,2.02,null,6,8,8,"Riverviews",1250,1.5625,0,1250,1.5625,"Pathway",1135,1.493421052631579,null,6,2,2,"Riverviews",1214.5833333333333,1.056159420289855,0,1214.5833333333333,1.056159420289855,"Sanborn",1090,1.345679012345679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,3,"Sanborn",880,1.8526315789473684,0,880,1.8526315789473684,"Toronto Terrace",808.33333333333337,2.0208333333333335,null,7,5,5,"Lunar Lofts",982.29166666666663,1.444546568627451,0,982.29166666666663,1.444546568627451,"Valley Stream",1199,1.5470967741935484,null,7,8,8,"Vina Del Mar",1275,1.4166666666666667,0,1275,1.4166666666666667,"Pathway",1345,1.3585858585858586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","","",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,8,4,4,"Sanborn",990,1.4347826086956521,0,990,1.4347826086956521,"Riverviews",1250,1.5625,null,8,6,6,"Sanborn",1090,1.345679012345679,0,1090,1.345679012345679,"Vina Del Mar",1275,1.4166666666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","","",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","","",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,9,{"$error":"#VALUE!"},{"$error":"#VALUE!"},"","","",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Macros","index":3,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Cell References for Scatterplot Macros"]
[]
[null,"Column 1","Min SF",{"$f":"'Rent Comp Analytics'!D43","v":400}]
[null,"Column 1","Max SF",{"$f":"'Rent Comp Analytics'!D44","v":600}]
[null,"Column 1","Min Rent",{"$f":"'Rent Comp Analytics'!E43","v":808.33333333333337}]
[null,"Column 1","Max Rent",{"$f":"'Rent Comp Analytics'!E44","v":1050}]
[null,"Column 2","Min SF",{"$f":"'Rent Comp Analytics'!I43","v":680}]
[null,"Column 2","Max SF",{"$f":"'Rent Comp Analytics'!I44","v":800}]
[null,"Column 2","Min Rent",{"$f":"'Rent Comp Analytics'!J43","v":884.58333333333337}]
[null,"Column 2","Max Rent",{"$f":"'Rent Comp Analytics'!J44","v":1250}]
[null,"Column 3","Min SF",{"$f":"'Rent Comp Analytics'!N43","v":810}]
[null,"Column 3","Max SF",{"$f":"'Rent Comp Analytics'!N44","v":1150}]
[null,"Column 3","Min Rent",{"$f":"'Rent Comp Analytics'!O43","v":1008.3333333333334}]
[null,"Column 3","Max Rent",{"$f":"'Rent Comp Analytics'!O44","v":1350}]
[]
[null,"Cell References for Square Footage Bar Chart"]
[]
[null,"Column 1","Min SF",{"$f":"D4","v":400}]
[null,"Column 1","Max SF",{"$f":"D5","v":600}]
[null,"Column 2","Min SF",{"$f":"D8","v":680}]
[null,"Column 2","Max SF",{"$f":"D9","v":800}]
[null,"Column 3","Min SF",{"$f":"D12","v":810}]
[null,"Column 3","Max SF",{"$f":"D13","v":1150}]
[]
[null,"Cell References for Rent/Rent PSF Bar Chart"]
[]
[null,"Column 1","Min Rent",{"$f":"D6","v":808.33333333333337}]
[null,"Column 1","Max Rent",{"$f":"D7","v":1050}]
[null,"Column 1","Min Rent PSF",{"$f":"'Rent Comp Analytics'!F43","v":1.7149122807017545}]
[null,"Column 1","Max Rent PSF",{"$f":"'Rent Comp Analytics'!F44","v":2.0208333333333335}]
[null,"Column 2","Min Rent",{"$f":"D10","v":884.58333333333337}]
[null,"Column 2","Max Rent",{"$f":"D11","v":1250}]
[null,"Column 2","Min Rent PSF",{"$f":"'Rent Comp Analytics'!K43","v":1.1794444444444445}]
[null,"Column 2","Max Rent PSF",{"$f":"'Rent Comp Analytics'!K44","v":1.5625}]
[null,"Column 3","Min Rent",{"$f":"D14","v":1008.3333333333334}]
[null,"Column 3","Max Rent",{"$f":"D15","v":1350}]
[null,"Column 3","Min Rent PSF",{"$f":"'Rent Comp Analytics'!P43","v":1.0428571428571429}]
[null,"Column 3","Max Rent PSF",{"$f":"'Rent Comp Analytics'!P44","v":1.4166666666666667}]
[]
[null,"Cell References for \"Subject\" name"]
[]
[null,"Column 1","Ranking",{"$f":"'Rent Comp Inputs'!B5","v":"Subject Property"}]
[null,"Column 1","Rents",{"$f":"'Rent Comp Analytics'!C32","v":"Subject Property"}]
[null,"Column 2","Rents",{"$f":"'Rent Comp Analytics'!H32","v":"Subject Property"}]
[null,"Column 3","Rents",{"$f":"'Rent Comp Analytics'!M32","v":"Subject Property"}]