﻿<?xml version="1.0" encoding="utf-8"?><?mso-application progid="Excel.Sheet"?><Workbook xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:x2="urn:schemas-microsoft-com:office:excel2" xmlns:html="http://www.w3.org/TR/REC-html40" xmlns:dt="uuid:C2F41010-65B3-11d1-A29F-00AA00C14882">
 <x:ExcelWorkbook>
  <x:ActiveSheet>0</x:ActiveSheet>
 </x:ExcelWorkbook>
 <o:DocumentProperties>
  <o:Author>lenovo</o:Author>
  <o:Created>2023-08-24T06:46:28Z</o:Created>
  <o:LastSaved>2023-08-26T10:03:22Z</o:LastSaved>
 </o:DocumentProperties>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <ss:Alignment ss:Vertical="Bottom" />
   <ss:Font ss:Color="#000000" ss:FontName="Calibri" ss:Size="11" />
  </Style>
  <Style ss:ID="S21">
   <ss:Alignment ss:Vertical="Bottom" />
   <ss:Font ss:Color="#000000" ss:FontName="Calibri" ss:Size="11" />
   <ss:NumberFormat ss:Format="0%" />
  </Style>
 </Styles>
 <Worksheet ss:Name="Sheet1">
  <ss:Names>
   <ss:NamedRange ss:Name="solver_adj" ss:Hidden="1" ss:RefersTo="=Sheet1!R23C3" />
   <ss:NamedRange ss:Name="solver_cvg" ss:Hidden="1" ss:RefersTo="=0.0001" />
   <ss:NamedRange ss:Name="solver_drv" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_eng" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_est" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_itr" ss:Hidden="1" ss:RefersTo="=2147483647" />
   <ss:NamedRange ss:Name="solver_mip" ss:Hidden="1" ss:RefersTo="=2147483647" />
   <ss:NamedRange ss:Name="solver_mni" ss:Hidden="1" ss:RefersTo="=30" />
   <ss:NamedRange ss:Name="solver_mrt" ss:Hidden="1" ss:RefersTo="=0.075" />
   <ss:NamedRange ss:Name="solver_msl" ss:Hidden="1" ss:RefersTo="=2" />
   <ss:NamedRange ss:Name="solver_neg" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_nod" ss:Hidden="1" ss:RefersTo="=2147483647" />
   <ss:NamedRange ss:Name="solver_num" ss:Hidden="1" ss:RefersTo="=0" />
   <ss:NamedRange ss:Name="solver_nwt" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_opt" ss:Hidden="1" ss:RefersTo="=Sheet1!R23C4" />
   <ss:NamedRange ss:Name="solver_pre" ss:Hidden="1" ss:RefersTo="=0.000001" />
   <ss:NamedRange ss:Name="solver_rbv" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_rlx" ss:Hidden="1" ss:RefersTo="=2" />
   <ss:NamedRange ss:Name="solver_rsd" ss:Hidden="1" ss:RefersTo="=0" />
   <ss:NamedRange ss:Name="solver_scl" ss:Hidden="1" ss:RefersTo="=1" />
   <ss:NamedRange ss:Name="solver_sho" ss:Hidden="1" ss:RefersTo="=2" />
   <ss:NamedRange ss:Name="solver_ssz" ss:Hidden="1" ss:RefersTo="=100" />
   <ss:NamedRange ss:Name="solver_tim" ss:Hidden="1" ss:RefersTo="=2147483647" />
   <ss:NamedRange ss:Name="solver_tol" ss:Hidden="1" ss:RefersTo="=0.01" />
   <ss:NamedRange ss:Name="solver_typ" ss:Hidden="1" ss:RefersTo="=3" />
   <ss:NamedRange ss:Name="solver_val" ss:Hidden="1" ss:RefersTo="=0" />
   <ss:NamedRange ss:Name="solver_ver" ss:Hidden="1" ss:RefersTo="=3" />
  </ss:Names>
  <ss:Table ss:DefaultRowHeight="14.4" ss:DefaultColumnWidth="48" ss:ExpandedRowCount="23" ss:ExpandedColumnCount="9">
   <Column ss:Index="2" ss:AutoFitWidth="0" ss:Width="114" />
   <Column ss:Index="3" ss:AutoFitWidth="0" ss:Width="135.75" />
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="83.25" />
   <Column ss:Index="5" ss:AutoFitWidth="0" ss:Width="109.5" />
   <Column ss:Index="6" ss:AutoFitWidth="0" ss:Width="75" />
   <Column ss:Index="8" ss:AutoFitWidth="0" ss:Width="80.25" />
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="52.5" />
   <Row ss:Index="3">
    <Cell ss:Index="5"><Data ss:Type="String">Building Area</Data>
    </Cell>
    <Cell><Data ss:Type="Number">2000</Data>
    </Cell>
    <Cell><Data ss:Type="String"> </Data>
    </Cell>
    <Cell><Data ss:Type="String">Net Project Value</Data>
    </Cell>
    <Cell><Data ss:Type="Number">1500000</Data>
    </Cell>
   </Row>
   <Row ss:Index="4">
    <Cell ss:Index="5"><Data ss:Type="String">Total Development Cost</Data>
    </Cell>
    <Cell><Data ss:Type="Number">2000000</Data>
    </Cell>
   </Row>
   <Row ss:Index="6">
    <Cell ss:Index="2"><Data ss:Type="String">Land Value</Data>
    </Cell>
    <Cell ss:Formula="=R[17]C"><Data ss:Type="Number">0</Data>
    </Cell>
   </Row>
   <Row ss:Index="7">
    <Cell ss:Index="7"><Data ss:Type="Number">0.067000000000000004</Data>
    </Cell>
   </Row>
   <Row ss:Index="8">
    <Cell ss:Index="2"><Data ss:Type="String">Closing Cost</Data>
    </Cell>
    <Cell ss:Formula="=R[-2]C*RC[4]"><Data ss:Type="Number">0</Data>
    </Cell>
    <Cell ss:Index="7"><Data ss:Type="Number">0.01</Data>
    </Cell>
   </Row>
   <Row ss:Index="9">
    <Cell ss:Index="2"><Data ss:Type="String">Land G&amp;A</Data>
    </Cell>
    <Cell ss:Formula="=R[-3]C*RC[4]"><Data ss:Type="Number">0</Data>
    </Cell>
   </Row>
   <Row ss:Index="10">
    <Cell ss:Index="2"><Data ss:Type="String">Total Land Costs</Data>
    </Cell>
    <Cell ss:Formula="=SUM(R[-4]C:R[-1]C)"><Data ss:Type="Number">0</Data>
    </Cell>
   </Row>
   <Row ss:Index="12">
    <Cell ss:Index="2"><Data ss:Type="String">Total Hard Costs</Data>
    </Cell>
    <Cell><Data ss:Type="Number">53.75</Data>
    </Cell>
   </Row>
   <Row ss:Index="13">
    <Cell ss:Index="2"><Data ss:Type="String">Total Soft Costs</Data>
    </Cell>
    <Cell><Data ss:Type="Number">10.83</Data>
    </Cell>
   </Row>
   <Row ss:Index="14">
    <Cell ss:Index="2"><Data ss:Type="String">Total Leasing Costs</Data>
    </Cell>
    <Cell><Data ss:Type="Number">87.030000000000001</Data>
    </Cell>
   </Row>
   <Row ss:Index="16">
    <Cell ss:Index="2"><Data ss:Type="String">Total Development Costs</Data>
    </Cell>
    <Cell ss:Formula="=R[-6]C+R[-4]C+R[-3]C+R[-2]C"><Data ss:Type="Number">151.61000000000001</Data>
    </Cell>
   </Row>
   <Row ss:Index="22">
    <Cell ss:Index="3"><Data ss:Type="String">Land value Per Sqft</Data>
    </Cell>
    <Cell><Data ss:Type="String">Dev Cost Balancer</Data>
    </Cell>
    <Cell><Data ss:Type="String">Dev Cost Solve Check</Data>
    </Cell>
    <Cell><Data ss:Type="String">Valuation Check</Data>
    </Cell>
   </Row>
   <Row ss:Index="23">
    <Cell ss:Index="3"><Data ss:Type="Number">0</Data>
    </Cell>
    <Cell ss:Formula="=R[-19]C[2]-RC[1]"><Data ss:Type="Number">1696780</Data>
    </Cell>
    <Cell ss:Formula="=R[-7]C[-2]*R[-20]C[1]"><Data ss:Type="Number">303220</Data>
    </Cell>
    <Cell ss:Formula="=R[-20]C[3]-RC[-1]"><Data ss:Type="Number">1196780</Data>
    </Cell>
    <Cell><Data ss:Type="Number">0</Data>
    </Cell>
    <Cell ss:StyleID="S21"><Data ss:Type="Number">0.14999999999999999</Data>
    </Cell>
    <Cell><Data ss:Type="Number">15</Data>
    </Cell>
   </Row>
  </ss:Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3" />
    <Footer x:Margin="0.3" />
    <PageMargins x:Top="0.75" x:Bottom="0.75" x:Left="0.7" x:Right="0.7" />
   </PageSetup>
   <Print>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>3</ActiveRow>
     <ActiveCol>5</ActiveCol>
     <RangeSelection>R4C6</RangeSelection>
    </Pane>
   </Panes>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
