{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Summary","Detail","Estimate"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"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","formulas":"cached_only"}

{"sheet":"Summary","index":0,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,8],[5,1,5,2],[5,7,5,8],[5,0,6,0],[5,3,6,3],[5,5,6,5],[4,6,6,6]],"flags":["formulas_cached_only"]}
["Sale of Land - Mom and Dad"]
[]
[]
[]
[{"$nulls":6},"Total Cost Basis"]
["Land Sold","Purchased",null,"legal Fees",null,"Sewer & Water",null,"Sales Price"]
[null,"Date","$",null,"Improv.",null,null,"Date","$"]
["Land #1 (100x100)","10/10/81",1500,1387.4333333333334,982.6433333333338,15000,18870.076666666668,"2006-12-01",34000]
[]
["Land #2 (100x200)","10/10/87",3000,2774.9666666666662,1965.2866666666673,15505.919999999998,23246.173333333332,"2006-11-10",71000]
["Total",null,4500,4162.4,2947.930000000001,30505.92,42116.25,null,105000]
[]
[{"$nulls":7},62883.75]
[{"$nulls":7},0.1592621305186157]
[{"$nulls":7},0.04646669449579582]
["2005 Calc of Taxes",null,null,"Federal","State","Total"]
["Without Land Sale",null,null,7267,556,7823]
["With Land Sale",null,null,17282,3478,20760]
["Increase due to Land Sale",null,null,10015,2922,12937]

{"sheet":"Detail","index":1,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,2]],"flags":["formulas_cached_only"]}
["Improvements on 100x100 and 100x200"]
[]
["Date","Description","Price",null,"Subtotal","Diff from Dad's subtotals"]
["1994-06-23","6 Trees - Kmart",12.43]
["1995-04-22","10 Trees - Steins",37]
["1996-07-22","Landscape Hill - Milaegers",483.46]
["1987-05-11","15 Tiny Colorado Spruce - Milaegers",15.46]
["1993-05-22","4 Colorada Spruce - Newmand Road",20.96]
["1993-05-29","22 Colorado Spruce - Steins",66.44]
["1994-04-26","10 Calorada Spruce - Steins",30.24]
["1974","Leveling of 100 x 100 - Langenfeld",87.75]
["1978-05-13","Fruit Trees - Jung",71.45]
["1997-08-14","5 yards Black Dirt - Ray Hintz",85.13]
["1998-07-14","5 yards Black Dirt - Ray Hintz",85.13,null,995.45]
["2001-05-03","5 yards Black Dirt - Ray Hintz",99.85]
["1992-05-29","5 yards Black Dirt - Cruz",84]
["1992-05-29","5 yards Black Dirt - Cruz",84]
["1994-05-10","5 yards Black Dirt - Cruz",78.75]
["1994-07-16","5 yards Black Dirt - Ray Hintz",85.05]
["1996-09-12","6 yards Black Dirt - Ray Hintz",96.69]
["1988-04-29","10 yards Black Dirt - Rohner",77.5]
["1988-09-10","15 yards Black Dirt - Cruz",105]
["1980-10-21","10 yards Black Dirt - Langenfeld",78,null,788.84,170]
["1982-05-10","12 yards Black Dirt - Langenfeld",96]
["1983-04-27","24 yards Black Dirt - Ray Hintz",176.4]
["1984-05-06","20 + tons sand - Jung Sand Gr.",76.04]
["1985-06-21","12 yards Black Dirt - Rohner",60]
["1985-10-30","12 yards Black Dirt - Rohner",72]
["1976-05-14","10 yards Black Dirt - Cruz",46.8]
["1976-08-17","10 yards Black Dirt - Cruz",46.8,null,574.04,64.99999999999994]
["1977-04-13","10 yards Black Dirt - Cruz",52]
["1977-04-25","10 yards Black Dirt - Cruz",52]
["1977-07-14","10 yards Black Dirt - Cruz",49.4]
["1973-08-01","5 yards Black Dirt - Cruz",23.4]
["1974-05-24","5 yards Black Dirt - Cruz",23.4,null,200.20000000000002]
["1975-05-19","10 yards Black Dirt - Cruz",46.8]
["1978-05-04","10 yards Black Dirt - Langenfeld",52]
["1978-05-24","10 yards Black Dirt - Langenfeld",52]
["1978-06-09","10 yards Sand - Langenfeld",35]
["1978-09-01","10 yards Black Dirt - Langenfeld",52]
["1979-09-07","12 yards Black Dirt - Langenfeld",66]
["1971-08-24","5 yards Black Dirt - Cruz",18]
["1972-08-22","6 yards Black Dirt - Dons",20.8]
["1974-06-01","10 yards Black Dirt - Cruz",46.8,null,389.40000000000003]
[null,"Total",2947.930000000001,null,2947.93,235]

{"sheet":"Estimate","index":2,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
[]
[7267,"2005 Tax"]
[1000,"Estimated Capital Gains/Losses"]
[8267]
[-2364,"2005 Refund Applied"]
[5903]
[]
[5900,"Rounded - Annually"]
[]
[1475,"Quarterly"]