{"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":55,"n_cols":2,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["2025 Pro Forma "]
["202 N Potomac"]
["Unit 1",975]
["Unit 2",1050]
["Unit 3",1000]
["Unit 4",1100]
["Unit 5",1000]
["Unit 6",1300]
["Unit 7",875]
["Unit 8",950]
["Unit 9",1000]
["Unit 10",1050]
[null,{"$f":"SUM(B3:B12)","v":10300}]
["136 Broadway"]
["Unit 1",850]
["Unit 2",1200]
["Unit 3",850]
["Unit 4",1100]
["Unit 5",1200]
["Unit 6",1000]
["Unit 7",1250]
["Unit 8",1000]
["Unit 9",1100]
["Unit 10",1100]
["Unit 11",1200]
["Unit 12",1100]
["Unit 13",1000]
["Unit 14",950]
["Unit 15",1200]
["Unit 16",1000]
["Total Monthly Rental Income",{"$f":"SUM(B15:B30)","v":17100}]
["Gross Annual Rental Income",{"$f":"(B13+B31)*12","v":328800}]
["Annual Fee Income",{"$f":"900+3052.15","v":3952.15}]
["Annual Coin Laundry Income",2512.85]
["Total Annual income",{"$f":"SUM(B32:B34)","v":335265}]
[]
["Expenses"]
["Taxes",20018.95]
["Insurance",11031.13]
["Rental license",{"$f":"75*26","v":1950}]
["Common Area Electric ",3982.47]
["Gas ",2124.5700000000002]
["Water",14533.71]
["Bank Fees",276.44]
["Landscaping ",190]
["Accounting",2250]
["Pest control",1440]
["Legal",1085.45]
["Snow Removal",723.14]
["General Repairs/ Maint",16219.74]
["Lead Inspections & registration",{"$f":"((26*185)/3)+(26*30)","v":2383.333333333333}]
["Cleaning",{"$f":"150+180+510+655+215+980+215+215+275","v":3395}]
["Management Fee",{"$f":"B32*0.05","v":16440}]
["Total Expenses",{"$f":"SUM(B38:B53)","v":98043.933333333334}]
["NOI",{"$f":"B35-B54","v":237221.06666666665}]