{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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"}

{"sheet":"Sheet1","index":0,"n_rows":18,"n_cols":14,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Unit Type","Details","Tenant","Approx SQFT","Monthly Rental Rate","Projected Rental Rate","$/SQFT","Lease Exp.","Annual Income","Year 2","Year 3","Year 4","Year 5"]
[null,"Lower Level Commercial Unit","Warehouse & Office","Patrick Baker & Sons",7261,4880,"N/A",{"$f":"J3/E3","v":8.0650048202726889},"2026-12-31",{"$f":"F3*12","v":58560},{"$f":"J3*1.03","v":60316.800000000003},{"$f":"K3*1.03","v":62126.304000000004},63990.093120000005,65909.795913600014]
[null,"Main Floor Commercial - Right","Retail/Office ","Advest Investment Group",1825,5000,"N/A",{"$f":"J4/E4","v":32.876712328767127},"2026-12-31",{"$f":"F4*12","v":60000},{"$f":"J4*1.03","v":61800},63654,65563.62,67530.528599999991]
[null,"Main Floor Commercial - Left ","Retail/Office ","Vacant ",3671,"N/A",5500,{"$f":"J5/E5","v":17.978752383546716},"N/A",{"$f":"G5*12","v":66000},{"$f":"J5*1.03","v":67980},70019.400000000009,72119.982000000004,74283.581460000001]
[null,"Upper Floor Commercial","Office","Vacant ",900,"N/A",1500,{"$f":"J6/E6","v":20},"N/A",{"$f":"G6*12","v":18000},18540,19096.2,19669.086000000003,20259.158580000003]
[{"$nulls":4},{"$f":"SUM(E3:E6)","v":13657}]
[null,"Monthly Gross Income",{"$nulls":7},{"$f":"SUM(J3:J6)/12","v":16880},{"$f":"SUM(K3:K6)/12","v":17386.399999999998},17907.992000000002,18445.231759999999,18998.588712799999]
[null,"Annual Gross Income",{"$nulls":7},{"$f":"J8*12","v":202560},{"$f":"K8*12","v":208636.79999999999},214895.90400000004,221342.78112,227983.06455359998]
[null,"Expense","Projected Monthy","Projected Annually"]
[null,"Taxes",{"$f":"D11/12","v":1492.6666666666667},17912]
[null,"Insurance",{"$f":"D12/12","v":501.83333333333331},6022]
[null,"Electric",662.83333333333337,7954,{"$nulls":5},"Annual Income"]
[null,"Heating Oil",737.66666666666663,8852,null,null,null,"Monthly Operating Expense",null,{"$f":"E18/12","v":3939.1666666666665}]
[null,"Lawncare",241.66666666666666,2900,null,null,null,"Monthly Net Operating Income",null,{"$f":"J8-J14","v":12940.833333333334}]
[null,"Snow Removal",240.5,2886,null,null,null,"Annual Operating Expense",null,{"$f":"J14*12","v":47270}]
[null,"Town Water",26.583333333333332,319,"Total Annual Expenses",null,null,"Annual Net Operating Income",null,{"$f":"J9-J16","v":155290}]
[null,"Town Sewer",35.416666666666664,425,{"$f":"SUM(D11:D18)","v":47270},null,null,"Capitalization Rate %",null,{"$f":"J17/1800000","v":8.6272222222222222E-2}]