{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["villa mykanos"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"villa mykanos","index":0,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[4,0,4,6],[6,4,6,6]]}
["VILLA MYKANOS"]
["PROFORMA PROFIT AND LOSS FOR 2026"]
["UNDER PROFESSIONAL MANAGEMENT)"]
[]
["SOURCE: AIRB&B ONLINE DATA - PROJECT SPECIAL"]
[]
[{"$nulls":4},"Proforma Example",null,null,null,"worksheet space"]
["INCOME:"]
[null,"$403.00 daily rate/unit",null,147100,"ANNUAL VALUATION"]
[null,"@ 57% OCCUPANCY =",null,"$85,8444 x 10 UNITS =",null,null,838844]
[]
["EXPENSES:"]
[null,"ADVERTISING",null,null,1200]
[null,"TRAVEL",null,null,600]
[null,"CLEANING, POOL, LANDSCAPING",null,null,50462]
[null,"INSURANCE",null,null,24646]
[null,"PROFESSIONAL MANAGEMENT",null,null,57887]
[null,"MORTGAGE",null,null,21166]
[null,"SUPPLIES",null,null,11341]
[null,"REPAIRS",null,null,21531]
[null,"UTILITIES",null,null,47145]
[null,"TAXES",null,null,42987]
[null,"TOTAL",{"$nulls":4},{"$f":"SUM(E13:E22)","v":278965}]
[]
[null,"NET INCOME LESS EXPENSES",{"$nulls":4},{"$f":"+G10-G23","v":559879}]
[]
["REPLACEMENTS AND CAPITAL IMPROVEMENTS:"]
[1,"NEW KITCHEN CABINETS",null,null,100000]
[2,"NEW APPLIANCES",null,null,10000]
[3,"DEFERRED MAINTENANCE",null,null,25000]
[4,"NEW GARAGE DOORS",null,null,10000]
[5,"INTERIOR IMPROVEMENTS",null,null,20000]
[6,"2nd FLOOR DECK REPAIRS",null,null,50000]
[null,"TOTAL",{"$nulls":4},{"$f":"SUM(E28:E33)","v":215000}]
[]
[null,"EXPPECTED NET CASH FLOW",{"$nulls":4},{"$f":"+G25-G34","v":344879}]
[]
["NON-CASH ALLOWANCE:"]
[null,"DEPRECIATION",null,null,132000]
[]
["NOTES:  FROM AIRB&B ONLINE DATA SUPERHOST 4.97"]
[null,"\"EXCEPTIONAL\"  9.8 / DAILY RATE = $403.00"]
[]
["REFERENCES: AIRBTICS, RABU, AIRDNA. AIB&B ONLINE DATA"]