{"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":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["973 Front Street, Novato"]
["Pro Forma"]
[2100000]
[]
["Building Size ","5750 square feet"]
["Lot Size","11,700 square feet"]
["Year Built",1950]
["Type Construction","Frame and stucco"]
["Parking","17 off street spaces with abundant street parking"]
[]
["Income"]
["Tenant","Sq. Ft . Occupied","Lease Expiration","Actual 2024","Pro-Forma at $2.25 psf/mo. gross"]
["Italian Delite",1507,"mo-mo",24000,40689]
["Stained Glass",943,"mo-mo",15000,25461]
["Novato Sew & Vacuum",1018,"mo-mo",16200,27486]
["La Carreta Market",2260,"2026-02-01",36000,61020]
["TOTALS",{"$f":"SUM(B13:B16)","v":5728},null,{"$f":"SUM(D13:D16)","v":91200},{"$f":"SUM(E13:E16)","v":154656}]
[]
["2024 Expenses"]
["Property Taxes",7992,null,null,"$26,250 (est. @ 1.25% of price)"]
["Insurance",13361,null,null,13361]
["Maintenance (estimated)",1500,null,null,1500]
["Licenses",105,null,null,105]
["TOTALS",{"$f":"SUM(B20:B23)","v":22958}]
[]
["NET INCOME",null,null,{"$f":"D17-B24","v":68242},{"$f":"E17-B24","v":131698}]
["Cap Rate",null,null,3.2500000000000001E-2,6.2700000000000006E-2]