{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"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":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Proforma  (projected income by third quarter 2026)"]
["Las Magnolias Subdivision/ Signature Living"]
["EDINBURG, TX"]
[]
[]
["LOTS 1,6,7,8,9,10 (Each lot has 4 condominiums)"]
[]
["OPERATING SUMMARY",null,null,null,"1 lot (4 condos)","1 lot 4 (condos)","6 lots (24 condos)"]
[]
["Operating Income",null,null,null,"Monthly","Year","Year"]
[null,"Gross Monthly Rental Income",null,null,6400,{"$f":"E11*12","v":76800},{"$f":"F11*6","v":460800}]
[" Total Operating Income",null,null,null,{"$f":"SUM(E11)","v":6400},{"$f":"SUM(F11)","v":76800},{"$f":"SUM(G11)","v":460800}]
[]
[{"$nulls":4},"Monthly","Year","Year"]
[" Operating Expenses"]
[null,"Home Insurance",null,null,182,{"$f":"E16*12","v":2184},{"$f":"F16*6","v":13104}]
[null,"Property Taxes",null,null,800.67,{"$f":"E17*12","v":9608.0399999999991},{"$f":"F17*6","v":57648.239999999991}]
[null,"Water Bill",null,null,100,{"$f":"E18*12","v":1200},7200]
[null,"Electric Bill",null,null,30.85,370.20000000000005,2221.2000000000003]
[null,"HOA Fee",null,null,50,600,3600]
[null,"trash-included in the water bill",null,null,0,0,0]
[null,"Landscaping Maintenance",null,null,70,840,5040]
[" Total Operating Expenses",null,null,null,{"$f":"SUM(E16:E22)","v":1233.52},{"$f":"SUM(F16:F22)","v":14802.24},{"$f":"SUM(G16:G22)","v":88813.439999999988}]
[]
["NET OPERATING INCOME",null,null,null,{"$f":"E12-E23","v":5166.4799999999996},{"$f":"F12-F23","v":61997.760000000002},{"$f":"G12-G23","v":371986.56}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}