{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["for sale","for lease","interim","tables"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"for sale","index":0,"n_rows":94,"n_cols":7,"rows_kept":94,"cut":false,"hidden":false,"merged":[[63,1,63,4],[7,1,8,1],[23,1,24,1],[45,1,46,1],[45,2,46,2],[48,2,51,6],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6]]}
[null,null,"Comparative Market Analysis — Properties for Sale"]
[]
[null,null,"Subject Property","Comp #1 Sold","Comp #2 Sold","Comp #3 Sold","Comp #4 Sold"]
[null,null,"Address 1","Address 1","Address 1","Address 1","Address 1"]
[null,null,"Address 2","Address 2","Address 2","Address 2","Address 2"]
[null,"Physical"]
[null,"Property type"]
[null,"Property description"]
[]
[null,"Building size, square feet",0,0,0,0,0]
[null,"Rentable square feet",0,0,0,0,0]
[null,"Number of units",0,0,0,0,0]
[null,"SF occupied (%)",0,0,0,0,0]
[null,"Owner occupied?"]
[null,"Lot size, acres",0,0,0,0,0]
[null,"Parking spaces",0,0,0,0,0]
[null,"Year built"]
[null,"Class"]
[null,"Zoning"]
[null,"Days on market",0,0,0,0,0]
[null,"Condition"]
[null,"Deferred maintenance",0,0,0,0,0]
[null,"Distance -> subject (miles)",null,0,0,0,0]
[null,"Amenities"]
[]
[]
[null,"Financial"]
[null,"Asking / Selling price",0,0,0,0,0]
[null,"Date of sale"]
[null,"Price per bldg. square foot",{"$f":"IFERROR(C28/C10,0)","v":0},{"$f":"IFERROR(D28/D10,0)","v":0},0,0,0]
[null,"Gross scheduled rent",{"$f":"C73","v":0},0,0,0,0]
[null,"Vacancy allowance",{"$f":"D75","v":0},0,0,0,0]
[null,"Gross operating income",{"$f":"C77","v":0},{"$f":"D31*(1-D32)","v":0},0,0,0]
[null,"Operating expenses",{"$f":"C90","v":0},0,0,0,0]
[null,"Annual NOI",{"$f":"C92","v":0},{"$f":"D33-D34","v":0},0,0,0]
[null,"Cap rate, calculated",{"$f":"IFERROR(C35/C28,0)","v":0},{"$f":"IFERROR(D35/D28,0)","v":0},{"$f":"IFERROR(E35/E28,0)","v":0},{"$f":"IFERROR(F35/F28,0)","v":0},{"$f":"IFERROR(G35/G28,0)","v":0}]
[null,"Market cap rate",0,0,0,0,0]
[null,"Est. value, income approach",{"$f":"IFERROR(C35/C37,0)","v":0}]
[null,"Est. value, per average bldg. sf",{"$f":"AVERAGE($D$30:$G$30)*$C$10","v":0}]
[]
[null,"Market"]
[null,"Average price per sf",0]
[null,"Average vacancy rate",0]
[null,"Market cap rate",{"$f":"C37","v":0}]
[null,"Average absorption rate",0]
[null,"Market trends"]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[null,null,null,"Prepared by:"]
[null,null,null,"Company:"]
[null,null,null,"Phone:"]
[null,null,null,"email:"]
[null,null,"Copyright 2024, RealData® Inc. --  www.realdata.com --  ALL RIGHTS RESERVED"]
[]
[]
[]
[]
[]
[null,"Annual Property Operating Data"]
[]
[null,"[Property Address]"]
[]
[null,"Date:"]
[]
[null,"INCOME",null,null,"Notes"]
[null,"  Gross Scheduled Rent Income                 ",0,{"$f":"IF($C$73=0,0,$C$71/$C$73)","v":0}]
[null,"  Other Income                 ",0,{"$f":"IF($C$73=0,0,$C$72/$C$73)","v":0}]
[null,"TOTAL GROSS INCOME      ",{"$f":"SUM(C71:C72)","v":0},{"$f":"D71+D72","v":0}]
[]
[null,"VACANCY & CREDIT ALLOWANCE",{"$f":"IF(D75=0,0,C73*D75)","v":0},0]
[]
[null,"GROSS OPERATING INCOME         ",{"$f":"C73-C75","v":0},{"$f":"IF(C73=0,0,C77/C73)","v":0}]
[]
[null,"EXPENSES"]
[null,"  Insurance (fire and liability)   ",0,{"$f":"IF($C$77=0,0,C80/$C$77)","v":0}]
[null,"  Lawn/Snow",0,{"$f":"IF($C$77=0,0,C81/$C$77)","v":0}]
[null,"  Legal",0,{"$f":"IF($C$77=0,0,C82/$C$77)","v":0}]
[null,"  Property Management",{"$f":"IF(D83=0,0,C77*D83)","v":0},0]
[null,"  Repairs and Maintenance    ",0,{"$f":"IF($C$77=0,0,C84/$C$77)","v":0}]
[null,"  Real Estate Taxes               ",0,0]
[null,"     Personal Property         ",0,0]
[null,"  Trash Removal                ",0,0]
[null,"  Utilities",0,0]
[null,"Other Operating Expenses                   ",0,0]
[null,"TOTAL EXPENSES",{"$f":"SUM(C80:C84)+SUM(C85:C87)+SUM(C88:C89)","v":0},0]
[]
[null,"NET OPERATING INCOME",{"$f":"C77-C90","v":0},{"$f":"IF($C$77=0,0,C92/$C$77)","v":0}]
[]
[null,"Copyright 2024, RealData® Inc. --  www.realdata.com --  ALL RIGHTS RESERVED"]

{"sheet":"for lease","index":1,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[[8,4,9,4],[8,5,9,5],[24,5,25,5],[24,6,25,6],[0,2,0,6],[62,1,62,6],[44,1,45,1],[44,2,45,2],[47,2,50,6],[8,6,9,6],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[8,1,9,1],[8,2,9,2],[8,3,9,3]]}
[null,null,"Comparative Market Analysis — Space for Lease"]
[]
[null,null,"Subject Property","Comp #1 Leased","Comp #2 Leased","Comp #3 Leased","Comp #4 Leased"]
[null,null,"Address 1","Address 1","Address 1","Address 1","Address 1"]
[null,null,"Address 2","Address 2","Address 2","Address 2","Address 2"]
[]
[null,"Physical"]
[null,"Property type"]
[null,"Property description"]
[]
[null,"Building size, square feet",0,0,0,0,0]
[null,"Rentable square feet",0,0,0,0,0]
[null,"Number of units",0,0,0,0,0]
[null,"SF occupied (%)",0,0,0,0,0]
[null,"Owner occupied?"]
[null,"Lot size, acres",0,0,0,0,0]
[null,"Parking spaces",0,0,0,0,0]
[null,"Year built"]
[null,"Class"]
[null,"Zoning"]
[null,"Days on market",0,0,0,0,0]
[null,"Condition"]
[null,"Deferred maintenance",0,0,0,0,0]
[null,"Distance -> subject (miles)",null,0,0,0,0]
[null,"Amenities"]
[]
[]
[null,"Financial"]
[null,"Lease type"]
[null,"Rentable square feet",0,0,0,0,0]
[null,"Asking / leased rent per sf",0,0,0,0,0]
[null,"Free rent, months",0,0,0,0,0]
[null,"TI allowance",0,0,0,0,0]
[null,"Expense reimbursements",0,0,0,0,0]
[null,"Retail sales",0,0,0,0,0]
[null,"Retail sales/rsf",{"$f":"IFERROR(C35/C30,0)","v":0},0,0,0,0]
[null,"Commission rate",0,0,0,0,0]
[null,"Date leased"]
[]
[null,"Market, Subject Property"]
[null,"Average price per sf",0]
[null,"Average vacancy rate",0]
[null,"Market cap rate",0]
[null,"Average absorption rate",0]
[null,"Market trends"]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[null,null,null,"Prepared by:"]
[null,null,null,"Company:"]
[null,null,null,"Phone:"]
[null,null,null,"email:"]
[]
[]
[]
[]
[]
[]
[null,"Copyright 2024, RealData® Inc. --  www.realdata.com --  ALL RIGHTS RESERVED"]

{"sheet":"interim","index":2,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["RealData Comparative Market Analysis"]
[{"$f":"\"Copyright 2024-\" & YEAR(NOW()) & \" RealData, Inc.\"","v":"Copyright 2024-2024 RealData, Inc."}]
["build ",1.1100000000000001]

{"sheet":"tables","index":3,"n_rows":29,"n_cols":1,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["Prop Type"]
[]
["Multifamily"]
["Office"]
["Retail"]
["Industrial"]
["Mixed-Use"]
["Self-Storage"]
["Special Purpose"]
[]
[]
[]
["      A"]
["      B"]
["      C"]
[]
[]
["Gross"]
["Modified gross"]
["Single net"]
["Double net"]
["Triple net"]
["Absolute"]
["Percentage"]
[]
["Column1"]
[]
["Yes   "]
["No   "]