{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Index","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"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":"Index","index":0,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[[9,2,9,4],[6,2,6,4],[7,2,7,4]]}
[]
[{"$nulls":8},"Sheet types"]
[{"$nulls":4},"/ DRAFT",null,null,null,"Input: Facts"]
[{"$nulls":8},"Input: Assumptions"]
[{"$nulls":8},"Calculation"]
[{"$nulls":8},"Output"]
[null,null,"Type the title of this Excel model into this cell"]
[null,null,"Last changed on: 05-Jun-2025"]
[]
[null,null,"Type a short summary of what your model does here. This whole sheet automatically updates as you continue to build your model to reflect ist sheet structure. It is a good idea to write a description on every sheet as this will make it easier for others (and yourself) to understand what the model does. Navigate quickly by clicking the sheet names."]
[]
[null,null,"Sheet Name","Description","Type"]
[null,"g9+/ErSA","Sheet1","Type a sheet description here.","Calculation"]

{"sheet":"Sheet1","index":1,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"P&L"]
[null,null,null,"207 Cross","193 Summit"]
[null,null,"Unit 1",1475,1645]
[null,null,"Unit 2",1295,1495]
[null,null,"Unit 3",1495,1395]
[null,null,"Unit 4",1342,1495]
[null,null,"Unit 5",1450,1495]
[null,null,"Unit 6",1350]
[null,null,"Total Monthly Rent",{"$f":"SUM(D4:D9)","v":8407},{"$f":"SUM(E4:E9)","v":7525}]
[]
[null,null,"Annual Rent",{"$f":"D10*12","v":100884},{"$f":"E10*12","v":90300}]
[null,null,"Property Taxes",-6621,-4920]
[null,null,"Insurance",-5721,-5187]
[null,null,"Repairs & Maintenance",-7761.88,-6521]
[null,null,"Utilities",-14290.11,-13721.61]
[null,null,"Management Fees",{"$f":"-0.065*D12","v":-6557.46},{"$f":"-0.065*E12","v":-5869.5}]
[null,null,"Net Opearting Income",{"$f":"SUM(D12:D17)","v":59932.549999999996},{"$f":"SUM(E12:E17)","v":54080.89}]