{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Income & Expense Worksheet"],"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":"Income & Expense Worksheet","index":0,"n_rows":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":false,"merged":[[16,4,16,6],[16,7,16,9],[16,10,16,12],[40,0,41,13],[42,1,42,3],[42,4,42,6],[42,7,42,9],[42,10,42,12],[6,1,6,3],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[7,1,7,3],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[4,1,4,3],[4,5,4,6],[4,7,4,8],[4,9,4,10],[4,11,4,12],[5,1,5,3],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[2,0,2,13],[3,1,3,3],[3,5,3,6],[3,7,3,8],[3,9,3,10],[3,11,3,12],[0,0,0,13],[1,2,1,3],[1,8,1,9],[1,5,1,6],[1,11,1,12],[33,0,34,13],[8,1,8,3],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[12,0,13,13],[9,1,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[10,0,11,13],[25,0,26,13],[14,0,15,13],[16,1,16,3]]}
[]
[]
[]
["120 dolphin","Property Address",null,null,"Current Rent Amount","Bedroom",null,"Lease",null,"Pro Forma Rent"]
[null,"Unit 1",null,null,1750,1,null,"No",null,2200]
[null,"Unit 2",null,null,1600,2,null,"No",null,2600]
[null,"Unit 3",null,null,2000,1,null,"No",null,2200]
[null,"Unit 4",null,null,1900,1,null,"No",null,2200]
[null,"Unit 5",null,null,2250,2,null,"No",null,2600]
[null,"Unit 6",null,null,2600,2,null,"Yes",null,2600]
[]
[]
[]
[]
[]
[]
["Other Income","120 Dolphin"]
[null,"Date","Amount"]
["Laundry","yearly",2000]
["Storage"]
["Fees (application, etc.)"]
["Parking"]
["Other:"]
[]
["Total:",null,{"$f":"SUM(C19:C24)","v":2000}]
[]
[]
["Monthly Expenses","Jan.","Feb.","Mar.","Apr.","May","Jun.","Jul.","Aug.","Sept. ","Oct.","Nov. ","Dec. "]
["Gas",204.13,null,2081.2399999999998,447.05,0,0,0,0,0,0,0,333.02]
["Electricity",39.04,34.25,35.75,32.07,34.15,34.43,37.409999999999997,37.090000000000003,37.01,35.68,35.26,41.37]
["Water/Sewer",601.19000000000005,501.64,453.29,533.09,499.52,629.04999999999995,675.73,853.4,863.6,631.25,761.32,527.95000000000005]
["Unit 6/Elec.",72.53,43.22,81.06,0,0,28.28,84.07,65.84,62.56,51.53,32,36.33]
["Total:",{"$f":"SUM(B29:B32)","v":916.89},{"$f":"SUM(C29:C32)","v":579.11},{"$f":"SUM(D29:D32)","v":2651.3399999999997},{"$f":"SUM(E29:E32)","v":1012.21},{"$f":"SUM(F29:F32)","v":533.66999999999996},{"$f":"SUM(G29:G32)","v":691.75999999999988},{"$f":"SUM(H29:H32)","v":797.21},{"$f":"SUM(I29:I32)","v":956.33},{"$f":"SUM(J29:J32)","v":963.17000000000007},{"$f":"SUM(K29:K32)","v":718.45999999999992},{"$f":"SUM(L29:L32)","v":828.58},{"$f":"SUM(M29:M32)","v":938.67000000000007}]
[]
[]
["Operating Expenses","Jan.","Feb.","Mar.","Apr.","May","Jun.","Jul.","Aug.","Sept. ","Oct.","Nov. ","Dec. "]
["Alarm",null,494,{"$nulls":5},624]
["Telephone",70.94,73.94,73.94,88.54,73.94,73.94,73.94,73.94,73.94,93.94,93.94,93.94]
["Insurance",null,16887]
[null,{"$f":"SUM(B37:B39)","v":70.94},{"$f":"SUM(C37:C39)","v":17454.939999999999},{"$f":"SUM(D37:D39)","v":73.94},{"$f":"SUM(E37:E39)","v":88.54},{"$f":"SUM(F37:F39)","v":73.94},{"$f":"SUM(G37:G39)","v":73.94},{"$f":"SUM(H37:H39)","v":73.94},{"$f":"SUM(I37:I39)","v":697.94},{"$f":"SUM(J37:J39)","v":73.94},{"$f":"SUM(K37:K39)","v":93.94},{"$f":"SUM(L37:L39)","v":93.94},{"$f":"SUM(M37:M39)","v":93.94}]
[]
[]
["Other Expenses","120 Dolphin"]
[null,"Date","Amount","Description"]
["Real Estate Taxes",2025,11431]
["Total:",null,{"$f":"SUM(C45:C45)","v":11431}]