{"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":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"205 Danforth St, Syracuse, NY 13208",{"$nulls":4},"509 Delaware St, Syracuse, NY 13204",{"$nulls":4},"306 Shuart Ave, Syracuse, NY 13203"]
[null,"1) Building Data",{"$nulls":4},"1) Building Data",{"$nulls":4},"1) Building Data"]
[null,"Unit Type (br/ba)","# of Units","Rent /Mo ","Total Annual Rent",null,"Unit Type (br/ba)","# of Units","Rent /Mo ","Total Annual Rent",null,"Unit Type (br/ba)","# of Units","Rent /Mo ","Total Annual Rent"]
[null,"2br / 1 ba",1.0,1600.0,{"$f":"D4*12","v":19200},null,"2br / 1 ba (Top)",1.0,1350.0,{"$f":"I4*12","v":16200},null,"2 br / 1 ba",1.0,1650.0,{"$f":"N4*12","v":19800}]
[null,"Totals:",{"$f":"SUM(C4)","v":1},{"$f":"sum(D4)","v":1600},{"$f":"(D5)*12","v":19200},null,"3br / 1 ba (Bottom)",1.0,1500.0,{"$f":"(I5)*12","v":18000},null,"4 br / 1 ba",1.0,1650.0,19800]
[{"$nulls":6},"Totals:",{"$f":"SUM(H4:H5)","v":2},{"$f":"sum(I4:I5)","v":2850},34200,null,"Totals:",{"$f":"sum(M4:M5)","v":2},3300,39600]
[null,"2) Operating Statement",{"$nulls":4},"2) Operating Statement",{"$nulls":4},"2) Operating Statement"]
[]
[null,"Gross Income",{"$f":"E5","v":19200},null,null,null,"Gross Income",{"$f":"J6","v":34200},null,null,null,"Gross Income",{"$f":"O6","v":39600}]
[]
[null,"Property Management Expense",{"$f":"C9*D11","v":768},0.04,null,null,"Property Management Expense",{"$f":"H9*I11","v":1368},0.04,null,null,"Property Management Expense",{"$f":"M9*N11","v":1584},0.04]
[null,"Property Taxes",2113.28,null,null,null,"Property Taxes",1560.56,null,null,null,"Property Taxes",3739.9]
[null,"Property Insurance",422.0,null,null,null,"Property Insurance",1578.48,null,null,null,"Property Insurance",1578.48]
[null,"Utilities: Electric, Gas (Tenant Pays)",0.0,null,null,null,"Utilities: Electric, Gas (Tenant Pays)",0.0,null,null,null,"Utilities: Electric, Gas (Tenant Pays)",0.0]
[null,"Water (Tenant Pays)",0.0,null,null,null,"Water",1240.0,null,null,null,"Water",1400.0]
[null,"Waste Removal (City)",0.0,null,null,null,"Waste Removal (City)",0.0,null,null,null,"Waste Removal (City)",0.0]
[null,"Repair and Maintenance",750.0,"$750 a unit",null,null,"Repair and Maintenance",1500.0,"$750 a unit",null,null,"Repair and Maintenance",1500.0,"$750 a unit"]
[null,"Total Expenses",{"$f":"SUM(C11:C17)","v":4053.28},null,null,null,"Total Expenses",{"$f":"SUM(H11:H17)","v":7247.04},null,null,null,"Total Expenses",{"$f":"SUM(M11:M17)","v":9802.38}]
[null,"Net Operating Income",{"$f":"C9-C18","v":15146.72},null,null,null,"Net Operating Income",{"$f":"H9-H18","v":26952.96},null,null,null,"Net Operating Income",{"$f":"M9-M18","v":29797.62}]
[null,"Net Monthly Cash Flow",{"$f":"C19/12","v":1262.226667},null,null,null,"Net Monthly Cash Flow",{"$f":"H19/12","v":2246.08},null,null,null,"Net Monthly Cash Flow ",{"$f":"M19/12","v":2483.135}]
[null,"Operating Margin",{"$f":"C19/C9","v":0.7888916667},null,null,null,"Operating Margin",{"$f":"H19/H9","v":0.7880982456},null,null,null,"Operating Margin",{"$f":"M19/M9","v":0.7524651515}]