{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["PERSONAL BUDGET"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"PERSONAL BUDGET","index":0,"n_rows":84,"n_cols":17,"rows_kept":84,"cut":false,"hidden":false,"merged":[[1,1,1,15]]}
[{"$nulls":16}," "]
[null,"467 HUDSON ST"]
[]
[null,"PRICE  $1,425,000",null,null,"CAP RATE 5.52"]
[null,"CURRENT RENT","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","NOV","DEC","YEAR","SPARKLINE"]
[null,"1A",1325,1384.63,1446.93,1512.05,1580.09,1651.2,1725.5,1803.15,1884.29,1969.08,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":16281.92}]
[null,"1B",1750,1825.75,1911.04,1997.05,2087,2180.92,2279.06,2381.61,2488.79,2600.8000000000002,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":21502.02}]
[null,"1C",1750,1825.75,1911.04,1997.05,2087,2180.92,2279.06,2381.61,2488.79,2600.8000000000002,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":21502.02}]
[null,"2A",1153,1204.8900000000001,1259.0999999999999,1315.76,1374.98,1436.85,1502,1569.08,1639.69,1713.48,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":14168.83}]
[null,"2B",1428,1492.26,1559.41,1629.59,1703,1779.63,1859.71,1943.4,2030.86,2122.25,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":17548.11}]
[null,"2C",1750,1825.75,1911.04,1997.05,2087,2180.92,2279.06,2381.61,2488.79,2600.8000000000002,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":21502.02}]
[null,"LAUNDRY",180,180,200,200,200,200,240,240,240,240,null,null,{"$f":"SUM(tblIncome[[#This Row],[2026]:[DEC]])","v":2120}]
[null,"TOTALS",{"$f":"SUBTOTAL(109,tblIncome[2026])","v":9336},{"$f":"SUBTOTAL(109,tblIncome[2027])","v":9739.0300000000007},{"$f":"SUBTOTAL(109,tblIncome[2028])","v":10198.560000000001},{"$f":"SUBTOTAL(109,tblIncome[2029])","v":10648.55},{"$f":"SUBTOTAL(109,tblIncome[2030])","v":11119.07},{"$f":"SUBTOTAL(109,tblIncome[2031])","v":11610.44},{"$f":"SUBTOTAL(109,tblIncome[2032])","v":12164.39},{"$f":"SUBTOTAL(109,tblIncome[2033])","v":12700.460000000001},{"$f":"SUBTOTAL(109,tblIncome[2034])","v":13261.21},{"$f":"SUBTOTAL(109,tblIncome[2035])","v":13847.21},{"$f":"SUBTOTAL(109,tblIncome[NOV])","v":0},{"$f":"SUBTOTAL(109,tblIncome[DEC])","v":0},{"$f":"SUBTOTAL(109,tblIncome[YEAR])","v":114624.92000000001}]
[]
[{"$nulls":4},"CAP RATE "]
[null,"CURRENT PRO FORMA","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","NOV","DEC","YEAR"," "]
[null,"1A",1450,1515.25,1583.43,1654.68,1729.15,1806.97,1888.29,1973.26,2062.06,2154.86,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":17817.95}]
[null,"1B",1850,1933.25,2020.25,2111.16,2206.16,2305.0500000000002,2409.19,2518,2630.89,2749.3,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":22733.249999999996}]
[null,"1C",1850,1933.25,2020.25,2111.16,2206.16,2305.0500000000002,2409.19,2518,2630.89,2749.3,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":22733.249999999996}]
[null,"2A",1450,1515.25,1583.43,1654.68,1729.15,1806.97,1888.29,1973.26,2062.06,2154.86,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":17817.95}]
[null,"2B",1850,1933.25,2020.25,2111.16,2206.16,2305.0500000000002,2409.19,2518,2630.89,2749.3,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":22733.249999999996}]
[null,"2C",1850,1933.25,2020.25,2111.16,2206.16,2305.0500000000002,2409.19,2518,2630.89,2749.3,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":22733.249999999996}]
[null,"LAUNDRY",180,200,200,220,220,240,240,260,260,260,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":2280}]
[null,"PARKING",500,550,600,650,700,750,800,850,900,950,null,null,{"$f":"SUM(tblHome[[#This Row],[2026]:[DEC]])","v":7250}]
[null,"Total",{"$f":"SUBTOTAL(109,tblHome[2026])","v":10980},{"$f":"SUBTOTAL(109,tblHome[2027])","v":11513.5},{"$f":"SUBTOTAL(109,tblHome[2028])","v":12047.86},{"$f":"SUBTOTAL(109,tblHome[2029])","v":12624},{"$f":"SUBTOTAL(109,tblHome[2030])","v":13202.939999999999},{"$f":"SUBTOTAL(109,tblHome[2031])","v":13824.14},{"$f":"SUBTOTAL(109,tblHome[2032])","v":14453.34},{"$f":"SUBTOTAL(109,tblHome[2033])","v":15128.52},{"$f":"SUBTOTAL(109,tblHome[2034])","v":15807.679999999998},{"$f":"SUBTOTAL(109,tblHome[2035])","v":16516.919999999998},{"$f":"SUBTOTAL(109,tblHome[NOV])","v":0},{"$f":"SUBTOTAL(109,tblHome[DEC])","v":0},{"$f":"SUBTOTAL(109,tblHome[YEAR])","v":136098.9}]
[]
[null,"CURRENT ANNUAL","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","NOV","DEC","YEAR"," "]
[null,"1A",15900,16615.560000000001,17363.259999999998,18144.599999999999,18961.099999999999,19814.349999999999,20706,21637.72,22611.47,23628.99,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":195383.05}]
[null,"1B",21000,21945,22932.52,23964.49,25042.89,26169.82,27347.46,28578.1,29864.11,31208,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":258052.39}]
[null,"1C",21000,21945,22932.52,23964.49,25042.89,26169.82,27347.46,28578.1,29864.11,31208,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":258052.39}]
[null,"2A",13836,14458.62,15109.26,15789.18,16500,17242.18,18018.07,18828.88,19676.18,20561.61,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":170019.97999999998}]
[null,"2B",17136,17907.12,18712.939999999999,19659.52,20434.990000000002,21354.57,22315.57,23319.72,24370,25465.72,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":210676.15000000002}]
[null,"2C",21000,21945,22932.52,23964.49,25042.89,26169.82,27347.46,28578.1,29864.11,31208,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":258052.39}]
[null,"LAUNDRY",2160,2160,2400,2400,2400,2400,2880,2880,2880,2880,null,null,{"$f":"SUM(tblDaily[[#This Row],[2026]:[DEC]])","v":25440}]
[null,"Total",{"$f":"SUBTOTAL(109,tblDaily[2026])","v":112032},{"$f":"SUBTOTAL(109,tblDaily[2027])","v":116976.29999999999},{"$f":"SUBTOTAL(109,tblDaily[2028])","v":122383.02},{"$f":"SUBTOTAL(109,tblDaily[2029])","v":127886.77000000002},{"$f":"SUBTOTAL(109,tblDaily[2030])","v":133424.76},{"$f":"SUBTOTAL(109,tblDaily[2031])","v":139320.56},{"$f":"SUBTOTAL(109,tblDaily[2032])","v":145962.01999999999},{"$f":"SUBTOTAL(109,tblDaily[2033])","v":152400.62},{"$f":"SUBTOTAL(109,tblDaily[2034])","v":159129.97999999998},{"$f":"SUBTOTAL(109,tblDaily[2035])","v":166160.32000000001},{"$f":"SUBTOTAL(109,tblDaily[NOV])","v":0},{"$f":"SUBTOTAL(109,tblDaily[DEC])","v":0},{"$f":"SUBTOTAL(109,tblDaily[YEAR])","v":1375676.35}]
[]
[null,"ANNUAL PRO FORMA","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","NOV","DEC","YEAR"," "]
[null,"1A",17400,18183,19001.23,19856.29,20749.82,21683.65,22659.25,23679,24744.5,25858,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":213814.74}]
[null,"1B",22200,23199,24242.959999999999,25333.89,26473.91,27665.26,28910.17,30211.13,31570.68,32991.31,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":272798.31}]
[null,"1C",22200,23199,24242.959999999999,25333.89,26473.91,27665.26,28910.17,30211.13,31570.68,32991.31,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":272798.31}]
[null,"2A",17400,18183,19001.23,19856.29,20749.82,21683.65,22659.25,23679,24744.5,58858,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":246814.74}]
[null,"2B",22200,23199,24242.959999999999,25333.89,26473.91,27665.26,28910.17,30211.13,31570.68,32991.31,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":272798.31}]
[null,"2C",22200,23199,24242.959999999999,25333.89,26473.91,27665.26,28910.15,30211.13,31570.68,32991.31,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":272798.28999999998}]
[null,"LAUNDRY",2160,2400,2400,2640,2640,2880,2800,3120,3120,3120,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":27280}]
[null,"PARKING",6000,6600,7200,7800,8400,9000,9600,10200,10800,11400,null,null,{"$f":"SUM(tblTransportation[[#This Row],[2026]:[DEC]])","v":87000}]
[null,"Total",{"$f":"SUBTOTAL(109,tblTransportation[2026])","v":131760},{"$f":"SUBTOTAL(109,tblTransportation[2027])","v":138162},{"$f":"SUBTOTAL(109,tblTransportation[2028])","v":144574.29999999999},{"$f":"SUBTOTAL(109,tblTransportation[2029])","v":151488.14000000001},{"$f":"SUBTOTAL(109,tblTransportation[2030])","v":158435.28},{"$f":"SUBTOTAL(109,tblTransportation[2031])","v":165908.34},{"$f":"SUBTOTAL(109,tblTransportation[2032])","v":173359.16},{"$f":"SUBTOTAL(109,tblTransportation[2033])","v":181522.52000000002},{"$f":"SUBTOTAL(109,tblTransportation[2034])","v":189691.72},{"$f":"SUBTOTAL(109,tblTransportation[2035])","v":231201.24},{"$f":"SUBTOTAL(109,tblTransportation[NOV])","v":0},{"$f":"SUBTOTAL(109,tblTransportation[DEC])","v":0},{"$f":"SUBTOTAL(109,tblTransportation[YEAR])","v":1666102.7}]
[]
[null,"EXPENSES","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","NOV","DEC","YEAR"," "]
[null,"TAXES",24895,{"$nulls":11},{"$f":"SUM(tblEntertainment[[#This Row],[2026]:[DEC]])","v":24895}]
[null,"INSURANCE",3700,{"$nulls":11},{"$f":"SUM(tblEntertainment[[#This Row],[2026]:[DEC]])","v":3700}]
[null,"REPAIRS",1400,{"$nulls":11},{"$f":"SUM(tblEntertainment[[#This Row],[2026]:[DEC]])","v":1400}]
[null,"UTILIRIES",3390,{"$nulls":11},{"$f":"SUM(tblEntertainment[[#This Row],[2026]:[DEC]])","v":3390}]
[null,"HEAT","TENANT PAY",{"$nulls":11},{"$f":"SUM(tblEntertainment[[#This Row],[2026]:[DEC]])","v":0}]
[null,"Total",{"$f":"SUBTOTAL(109,tblEntertainment[2026])","v":33385},{"$f":"SUBTOTAL(109,tblEntertainment[2027])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2028])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2029])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2030])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2031])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2032])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2033])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2034])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[2035])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[NOV])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[DEC])","v":0},{"$f":"SUBTOTAL(109,tblEntertainment[YEAR])","v":33385}]
[]
[null,"CURRENT NOI $78,647","CAP RATE 5.52"]
[]
[]
[null,"PRO FORMA NOI  $ 98,375","CAP RATE 6.90"]
[]
[]
[null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[]
[null,"PERSONAL","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Clothing",null,null,29,{"$nulls":9},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":29}]
[null,"Gifts",null,35,{"$nulls":10},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":35}]
[null,"Salon/barber",25,25,25,{"$nulls":9},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":75}]
[null,"Books",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":0}]
[null,"Music (CDs, etc.)",{"$nulls":12},{"$f":"SUM(tblPersonal[[#This Row],[JAN]:[DEC]])","v":0}]
[null,"Total",{"$f":"SUBTOTAL(109,tblPersonal[JAN])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[FEB])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[MAR])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[APR])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[MAY])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[JUN])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[JUL])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[AUG])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[SEP])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[OCT])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[NOV])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[DEC])","v":0},{"$f":"SUBTOTAL(109,tblPersonal[YEAR])","v":0}]
[]
[null,"FINANCIAL OBLIGATIONS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[null,"Long-term savings",25,25,25,{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":75}]
[null,"Retirement (401k, Roth IRA)",45,45,45,{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":135}]
[null,"Credit card payments",75,75,75,{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":225}]
[null,"Income tax (additional)",{"$nulls":12},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":0}]
[null,"Other obligations",32,34,1,{"$nulls":9},{"$f":"SUM(tblFinancial[[#This Row],[JAN]:[DEC]])","v":67}]
[null,"Total",{"$f":"SUBTOTAL(109,tblFinancial[JAN])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[FEB])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[MAR])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[APR])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[MAY])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[JUN])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[JUL])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[AUG])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[SEP])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[OCT])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[NOV])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[DEC])","v":0},{"$f":"SUBTOTAL(109,tblFinancial[YEAR])","v":0}]
[]
[null,"MISC PAYMENTS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]
[]
[null,"Total",{"$f":"SUBTOTAL(109,tblMisc[JAN])","v":0},{"$f":"SUBTOTAL(109,tblMisc[FEB])","v":0},{"$f":"SUBTOTAL(109,tblMisc[MAR])","v":0},{"$f":"SUBTOTAL(109,tblMisc[APR])","v":0},{"$f":"SUBTOTAL(109,tblMisc[MAY])","v":0},{"$f":"SUBTOTAL(109,tblMisc[JUN])","v":0},{"$f":"SUBTOTAL(109,tblMisc[JUL])","v":0},{"$f":"SUBTOTAL(109,tblMisc[AUG])","v":0},{"$f":"SUBTOTAL(109,tblMisc[SEP])","v":0},{"$f":"SUBTOTAL(109,tblMisc[OCT])","v":0},{"$f":"SUBTOTAL(109,tblMisc[NOV])","v":0},{"$f":"SUBTOTAL(109,tblMisc[DEC])","v":0},{"$f":"SUBTOTAL(109,tblMisc[YEAR])","v":0}]
[]
[null,"TOTALS","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","YEAR"," "]