{"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":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["4340-4058 EAST 4TH STREET, LONG BEACH, CA—FINANCIAL INDICATORS"]
[]
[null,null,null,"CURRENT","PROJECTED"]
["SCHEDULED GROSS INCOME",null,null,200520,226800]
["VACANCY RESERVE (2%)",null,null,4010,4536]
["GROSS OPERATING INCOME",null,null,196510,222264]
["TOTAL EXPENSES",null,null,79568,82584]
["     PROPERTY TAXES",null,null,29217,29217,null,"BOTH COLUMNS SHOW BUYER’S NEW TAXES"]
["     INSURANCE",null,null,15759,17019,null,"PROJECTED COLUMN SHOWS 8% PROJECTED INCREASE"]
["     REPAIRS",null,null,9274,12000,null,"PROJECTED COLUMN SHOWS $1,000/UNIT PROJECTED COST"]
["     SUPPLIES",null,null,4994,7000,null,"PROJECTED COLUMN SHOWS $500/UNIT PROJECTED COST"]
["     UTILITIES",null,null,9021,9743,null,"PROJECTED COLUMN SHOWS 8% PROJECTED INCREASE"]
["     LICENSES",null,null,1041,1300,null,"PROJECTED COLUMN SHOWS $130/UNIT PROJECTED COST"]
["     CLEANING",null,null,2537,2638,null,"PROJECTED COLUMN SHOWS 4% PROJECTED INCREASE"]
["     MANAGEMENT (3%)",null,null,5895,6667,null,"3% MANAGEMENT COST HAS BEEN ADDED TO CURRENT AND PROJECTED COLUMNS"]
["     MISCELLANEOUS",null,null,1330,500,null,"PROJECTED COLUMN SHOWS ESTIMATED COST"]
["     CAPITAL RESERVE",null,null,500,500,null,"BOTH COLUMNS SHOW PRORATED COST OF 20-YEAR ROOF"]
["NET OPERATING INCOME",null,null,116942,139680]
[]
[]
[]
[]
[]
[]
["@ $$2,150,000",null,null,"5.4% CAP RATE","6.5% CAP RATE"]
["($215,000/UNIT)",null,null,"10.7 GRM","10.5 GRM"]
[]
[]
[]
[]
[]
["RENT ROLL"]
[]
[4340,"1 BR/1 BA",null,1695,1800]
[4342,"1 BR/1 BA",null,1600,1800]
[4344,"1 BR/1 BA",null,1495,1800]
[4346,"1 BR/1 BA",null,1495,1800]
[4348,"1 BR/1 BA",null,1495,1800]
[4350,"1 BR/1 BA",null,1495,1800]
[4352,"1 BR/1 BA",null,1495,1800]
[4354,"1 BR/1 BA",null,1695,1800]
[4356,"1 BR/1 BA",null,1695,1800]
[4358,"COMM.",null,2550,2700]