{"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":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,1,1,7]]}
[]
[null,"RENT ROLL"]
[null,"Address","Unit","Tenant","Lease Start","Lease End","Monthly Rent","Annual Rent"]
[null,"1700 4th St S - Lot 1",null,"McMullen Fish House","2023-11-01","2028-10-31",5150,{"$f":"G4*12","v":61800}]
[null,"1700 4th St S - Lot 2","A","VACANT"]
[null,"1700 4th St S - Lot 2","B","VACANT"]
[null,"1700 4th St S - Lot 2","C","The Service Pros","2025-06-01","2026-05-30",2000,{"$f":"G7*12","v":24000}]
[null,"1624 4th St S","A","Michelle P.","2025-07-01","2026-06-30",1250,{"$f":"G8*12","v":15000}]
[null,"1624 4th St S","B","VACANT"]
[null,"1624 4th St S","C","Joseph P.","2024-06-01","MtoM",900,{"$f":"G10*12","v":10800}]
[null,"1624 4th St S","D","Jeffrey Z.","2024-06-01","MtoM",650,{"$f":"G11*12","v":7800}]
[null,"1624 4th St S","E","Adam W.","2025-06-01","2026-05-30",850,{"$f":"G12*12","v":10200}]
[null,"1624 4th St S","Apartment","Kevin S.","2024-06-01","MtoM",2000,{"$f":"G13*12","v":24000}]
[]
[null,"INCOME"]
[null,"1700 4th St S",{"$f":"SUM(H4:H7)","v":85800}]
[null,"1624 4th St S",{"$f":"SUM(H8:H13)","v":67800}]
[null,"Total Income",{"$f":"SUM(C16:C17)","v":153600}]
[]
[null,"EXPENSES"]
[null,"1700 4th St S",0,"NNN Lease - All expenses reimbursed by Tenant"]
[null,"1624 4th St S",-10000,"Includes Property Tax & Insurance"]
[null,"Total Expense",{"$f":"SUM(C21:C22)","v":-10000}]
[]
[null,"NOI",{"$f":"SUM(C18,C23)","v":143600}]
[]
[]
[]
[null,"PRO FORMA"]
[null,"Address","Unit","Monthly Rent","Annual Rent"]
[null,"1700 4th St S - Lot 1",null,5150,{"$f":"D31*12","v":61800}]
[null,"1700 4th St S - Lot 2","A",2000,24000]
[null,"1700 4th St S - Lot 2","B",3000,36000]
[null,"1700 4th St S - Lot 2","C",2000,24000]
[null,"1624 4th St S","A",1250,15000]
[null,"1624 4th St S","B",1000,12000]
[null,"1624 4th St S","C",900,10800]
[null,"1624 4th St S","D",650,7800]
[null,"1624 4th St S","E",850,10200]
[null,"1624 4th St S","Apartment",2000,24000]
[]
[null,"INCOME"]
[null,"1700 4th St S",{"$f":"SUM(E31:E34)","v":145800}]
[null,"1624 4th St S",{"$f":"SUM(E35:E40)","v":79800}]
[null,"Total Income",{"$f":"SUM(C43:C44)","v":225600}]
[]
[null,"EXPENSES"]
[null,"1700 4th St S",0,"NNN Lease - All expenses reimbursed by Tenant"]
[null,"1624 4th St S",-10000,"Includes Property Tax, Building Insurance, & Maintenance"]
[null,"Total Expense",{"$f":"SUM(C48:C49)","v":-10000}]
[]
[null,"NOI",{"$f":"SUM(C45,C50)","v":215600}]
[]
[null,"Property Value",7.7499999999999999E-2,"Cap Rate"]
[null,null,{"$f":"C52/C54","v":2781935.4838709678}]