{"text_format":"2","workbook":"xlsx","n_sheets":16,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11","Sheet12","Sheet13","Sheet14","Sheet15","Sheet16"],"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":45,"n_cols":22,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["TENANT",null,"UNIT SIZE","MIX","UNIT#","NET CASH FLOW",{"$nulls":13},"LEASE","END","START"]
[{"$nulls":5},"JAN","FEB","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPT","OCT","NOV","DEC","TOTALS","%"]
["BOOTY",null,625,"ONE BED",1,1595,1595,1595,1595,1595,1595,1595,1595,1595,1595,1595,1595,{"$f":"SUM(F3:Q3)","v":19140},{"$f":"R3/R6","v":1.2452830188679245},"1YR","2027-01-31","2025-02-01"]
["BRIANNA TIATT",null,624,"ONE BED",2,1350,1350,1350,1350," ",1350,1350,1350,1350,1350,1350,1350,14850,null,"1YR","06.04.2027","06.05.2026"]
["YIP",null,450,"ONE BED",3,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,15000,{"$f":"R5/R6","v":0.97592713077423554},"1YR","2026-06-13"]
["VACANT",null,450,"ONE BED",4,1600,1600,1600,1600," "," ",1495,1495,1495,1495,1495,1495,15370,null,"1YR"," "," "]
["MURRAY AND SHOOK",null,625,"ONE BED",5,1600,1600,1600," ",1495,1495,1495,1495,1495,1495,1495,1495,16760,null,"1YR","2027-05-14","2026-05-15"]
["MEYERS",null,1100,"THREE BED",6,1995,1995,1995,1995,1995,1995,1995,1995,1995,1995,1995,1995,23940,null,"MTM"]
["LDY",null,50,null,null,75,75,75,75,75,75,75,75,75,75,75,75,900,null,null," "]
["TOTAL",null,{"$f":"SUM(C3:C9)","v":3924},null,null,{"$f":"SUM(F3:F9)","v":9465},{"$f":"SUM(G3:G9)","v":9465},9465,7865,6410,7760,9255,9255,{"$f":"SUM(N3:N9)","v":9255},{"$f":"SUM(O3:O9)","v":9255},{"$f":"SUM(P3:P9)","v":9255},{"$f":"SUM(Q3:Q9)","v":9255},105960]
[{"$nulls":14}," "]
["GSI",{"$nulls":4},{"$f":"PRODUCT(F10*12)","v":113580},{"$f":"PRODUCT(G10*12)","v":113580},113580,94380,76920,93120,111060,111060,111060,111060,111060,111060]
[]
["LOANS"]
["1st",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F15:Q15)","v":0}]
["TOTAL PAYMENTS",{"$nulls":4},{"$f":"SUM(F15:F15)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F16:Q16)","v":0}]
[]
["DEBT%",{"$nulls":4},{"$f":"F16/F10","v":0},{"$f":"G16/G10","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["EXPENSES"]
["INSURANCE",{"$nulls":4},100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(F21:Q21)","v":1200},{"$f":"R21/R29","v":3.5714285714285712E-2}]
["LANDSCAPING",{"$nulls":4},250,250,250,250,250,250,250,250,250,250,250,250,3000]
["VACANCY",{"$nulls":4},500,500,500,500,500,500,500,500,500,500,500,500,6000]
["SUPPLIES",{"$nulls":4},200,200,200,200,200,200,200,200,200,200,200,200,2400]
["REPAIRS",{"$nulls":4},250,250,250,250,250,250,250,250,250,250,250,250,3000,{"$f":"R25/R29","v":8.9285714285714288E-2}]
["TAXES",{"$nulls":4},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,14400,{"$f":"R26/R29","v":0.42857142857142855}]
["UTILITIES",{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0]
["WATER",{"$nulls":4},300,300,300,300,300,300,300,300,300,300,300,300,3600," "]
["TOTAL EXPENSES",null,null,null," ",{"$f":"SUM(F21:F28)","v":2800},2800,2800,2800,2800,{"$f":"SUM(K21:K28)","v":2800},2800,2800,2800,2800,2800,2800,33600]
["EXPENSE %",{"$nulls":4},{"$f":"F29/F10","v":0.29582673005810883},{"$f":"G29/G10","v":0.29582673005810883},0.29582673005810883,0.35600762873490144,0.43681747269890797,0.36082474226804123,0.30253916801728797,0.30253916801728797,0.30253916801728797,0.30253916801728797,0.30253916801728797,0.30253916801728797,0.31710079275198189]
[]
["NET CF",{"$nulls":4},{"$f":"SUM(F10-F16-F29)","v":6665},6665,6665,5065,3610,4960,6455,6455,6455,6455,6455,6455,72360]
[]
["NET CF",null,null,null,{"$f":"SUM(R10-R16-R29)","v":72360}]
["FOR YEAR"]
["ROR",null,null,null,{"$f":"(Q32*12)/E45","v":{"$error":"#VALUE!"}}]
["OCCUPANCY",null,null,null,1]
[]
[]
["DEBT",null,null,null,0]
["CAP RATE",null,null,null,0.05]
["NOI",null,null,null,{"$f":"Q12-(Q29*12)","v":77460}]
["NOI LESS VACANCY",null,null,null,{"$f":"0.95*(E42)","v":73587}]
["VALUE",null,null,null,{"$f":"(E43/E41)","v":1471740}]
[" ",null,null,null," "]

{"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":[]}

{"sheet":"Sheet4","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet5","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet6","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet7","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet8","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet9","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet10","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet11","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet12","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet13","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet14","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet15","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet16","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}