{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["LD Cost Estimator","Permit Costs"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":0,"defined_names":1,"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":"LD Cost Estimator","index":0,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"VLOOKUP(E1, 'Permit Costs'!$B$3:$E$11, 2, FALSE)","v":5655},{"$f":"VLOOKUP(E1, 'Permit Costs'!$B$3:$E$11, 3, FALSE)","v":2357.6400000000003},{"$f":"VLOOKUP(E1, 'Permit Costs'!$B$3:$E$11, 4, FALSE)","v":6966.3600000000006},null,"Minor Residential Grading",null,null,null,false]
[]
[{"$f":"$A$1","v":5655},{"$f":"IF(E3=TRUE,B1*1.25,B1)","v":2357.6400000000003},{"$f":"IF(E3=TRUE,C1*1.25,C1)","v":6966.3600000000006},{"$f":"_xlfn.CONCAT(\"$\",B3,\" - \",\"$\",C3)","v":"$2357.64 - $6966.36"},false]
[{"$f":"$A$1","v":5655},{"$f":"IF(E4 = TRUE, B3*1.15,B3)","v":2357.6400000000003},{"$f":"IF(E4 = TRUE, C3*1.15,C3)","v":6966.3600000000006},{"$f":"_xlfn.CONCAT(\"$\",B4,\" - \",\"$\",C4)","v":"$2357.64 - $6966.36"},false]
[5655,{"$f":"IF(E5=TRUE,B4*1.05,B4)","v":2357.6400000000003},{"$f":"IF(E5=TRUE,C4*1.05,C4)","v":6966.3600000000006},"$2357.64 - $6966.36",false]
[5655,{"$f":"IF(E6=TRUE,B5*1.1,B5)","v":2357.6400000000003},{"$f":"IF(E6=TRUE,C5*1.1,C5)","v":6966.3600000000006},"$2357.64 - $6966.36",false]
[{"$f":"IF(E1=\"Select\",\"  \",_xlfn.CONCAT(\"$\",$A$1))","v":"$5655"},{"$f":"IF(E7=TRUE,ROUND(B6*1.05,0),ROUND(B6,0))","v":2358},{"$f":"IF(E7=TRUE,ROUND(C6*1.05,0),ROUND(C6,0))","v":6966},{"$f":"IF(E1=\"Select\",\"\",_xlfn.CONCAT(\"$\",B7,\" - \",\"$\",C7))","v":"$2358 - $6966"},false]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"TEXT(NOW(),\"mm/dd/yyyy\")","v":"07/09/2025"}]

{"sheet":"Permit Costs","index":1,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[]
[null,"LD Permit Type","Initial Deposit (Fee Ordinance)","Range (Min)","Range (Max)"]
[null,"Minor Residential Grading",5655,2357.6400000000003,6966.3600000000006]
[null,"Minor Subdivision Grading TPM",5655,5129.5320000000002,15941.376000000002]
[null,"Major Residential Grading",10084,9916.7400000000016,19368.612000000001]
[null,"Minor Commercial Grading",5655,5683.6440000000002,14556.096000000001]
[null,"Major Commercial Grading",10084,11776.212,39511.116000000002]
[null,"Major Subdivision Grading TM",10084,17819.495999999999,126281.592]
[null,"CG Public Improvement MUP/STP/CLR REFL",8007,7540.4520000000002,36328.968000000001]
[null,"Minor Subdivision Improvement TPM",6760,6227.2065599999996,17297.351999999999]
[null,"Major Subdivision Improvement TM",14405,14484.168,15048.936000000002]
[]
[]
[null,"Add-ons/Base Cost (BC) Multipliers","Multiplication Factor"]
[null,"DPW Flood Control",1.25]
[null,"DPW CIP (Structural)",1.1499999999999999]
[null,"DPW Wastewater",1.05]
[null,"DPW Watershed Protection Program",1.05]
[null,"DPR Parks and Trails",1.1000000000000001]
[]
[null,"Select"]
[null,"Minor Residential Grading"]
[null,"Minor Subdivision Grading TPM"]
[null,"Major Residential Grading"]
[null,"Minor Commercial Grading"]
[null,"Major Commercial Grading"]
[null,"Major Subdivision Grading TM"]
[null,"CG Public Improvement MUP/STP/CLR REFL"]
[null,"Minor Subdivision Improvement TPM"]
[null,"Major Subdivision Improvement TM"]