{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["1837871 Proforma","Comments"],"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":"1837871 Proforma","index":0,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"850-858 King St. West Proforma Statement",null,"(1/14/2026)"]
[]
[null,null,null,2026,2027,2028,2028]
[null,"Income"]
[null,"850 King St. West","Commerical",21726.959999999999,22101.96,22476.959999999999,22476.959999999999]
[null,"852 King St. West","Commerical",27298.560000000001,28798.560000000001,33000,33000]
[null,"854 King St. West","Commerical",33187.800000000003,33787.800000000003,34387.800000000003,34387.800000000003]
[null,"854.5 King St. West","Residental",43200,43200,44400,44400]
[null,"856 King St. West","Commerical",23117.040000000001,23492.04,23867.040000000001,23867.040000000001]
[null,"856.5 King St. West","Residental",30900,31827,32781.81,32781.81]
[null,"858 King St. West","Commerical",27726.240000000002,29046.240000000002,30600,30600]
[null,"Total Rent",null,{"$f":"SUM(D5:D11)","v":207156.6},{"$f":"SUM(E5:E11)","v":212253.6},{"$f":"SUM(F5:F11)","v":221513.61000000002},221513.61]
[]
[null,"Expenses",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"City Tax: 850-854 King St. West","Tax",14989.48,15364.217000000001,15748.322425,16142.030485625]
[null,"City Tax: 856-858 King St. West","Tax",12976.96,13301.384,13633.918600000001,13974.766565]
[null,"Insurance: 850-858 King St. West","Insurance",9259.17,9490.6492500000004,9727.9154812500001,9971.1133682812506]
[null,"Utilities: 850-858 King St. West","Utilities",13449.39,13785.624750000001,14130.265368750001,14483.522002968801]
[null,"Maintenance: 850-858 King St. West","Maintenance",9907.8799999999992,10155.576999999999,10409.466425000001,10669.703085625]
[null,"Total Expenses",null,{"$f":"SUM(D15:D19)","v":60582.879999999997},{"$f":"SUM(E15:E19)","v":62097.452000000005},{"$f":"SUM(F15:F19)","v":63649.888299999999},65241.135507500097]
[]
[null,"NOI",null,{"$f":"D12-D20","v":146573.72},{"$f":"E12-E20","v":150156.14799999999},{"$f":"F12-F20","v":157863.72170000002},156272.47449250001]
[null,"854 King St W currently vacant (01/01/2026"]
[null,"(5) All figures exclude HST."]

{"sheet":"Comments","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}