{"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":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,7,3,10],[5,1,5,2],[5,8,5,9]]}
["FATHER&SON PROPERTY INVESTMENTS"]
["3600 Brownsville Rd, Brentwood, PA 15227"]
[]
["Projected Financials 2026",{"$nulls":6},"Actual Financials 2025"]
[]
[]
[null,null,"MONTHLY",null,null,"ANNUAL",null,null,null,"MONTHLY",null,null,"ANNUAL"]
["INCOME",{"$nulls":6},"INCOME"]
["2BDRM","# 1",970.0,null,null,{"$f":"C9*12","v":11640},null,"2BDRM","# 1",900.0,null,null,{"$f":"J9*12","v":10800}]
["2BDRM","#2",1000.0,null,null,12000,null,"2BDRM","#2",875.0,null,null,10500]
["1BDRM","#3",850.0,null,null,10200,null,"1BDRM","#3",800.0,null,null,9600]
["2BDRM","#4",1100.0,null,null,13200,null,"2BDRM","#4",1000.0,null,null,12000]
["Restaurant ",null,2140.0,null,null,25680,null,"Restaurant ",null,2140.0,null,null,25680]
[{"$nulls":7},"Water/sewage fee",null,280.0,null,null,3360]
[]
[]
[null,"TOTAL",{"$f":"SUM(C9:C13)","v":6060},null,null,{"$f":"SUM(F9:F13)","v":72720},null,null,"TOTAL",{"$f":"SUM(J9:J14)","v":5995},null,null,{"$f":"SUM(M9:M14)","v":71940}]
["Shared Restaurant tax",{"$nulls":4},2458.0,null,"Shared Restaurant tax",{"$nulls":4},2458.0]
["Restaurant Water/sewage fee",null,280.0,null,null,{"$f":"C19*12","v":3360}]
[]
["LOSS OF RENTS (5%)",{"$nulls":4},{"$f":"F17*0.05","v":3636},null,"LOSS OF RENTS (5%)",{"$nulls":4},{"$f":"M17*0.05","v":3597}]
[]
["NET INCOME",{"$nulls":4},{"$f":"SUM(F17+F19+F18-F21)","v":74902},null,"NET INCOME",{"$nulls":4},{"$f":"SUM(M17+M18-M21)","v":70801}]
[]
[]
["Expenses",{"$nulls":6},"Expenses"]
["TAX",null,{"$f":"F27/12","v":931.25},null,null,11175.0,null,"TAX",null,{"$f":"M27/12","v":931.25},null,null,11175.0]
["INSURANCE",null,241.6666667,null,null,2900.0,null,"INSURANCE",null,241.6666667,null,null,2900.0]
["UTILITIES",null,666.6666667,null,null,8000.0,null,"UTILITIES",null,666.6666667,null,null,8000.0]
["REPAIRS",null,291.6666667,null,null,3500.0,null,"REPAIRS",null,291.6666667,null,null,3500.0]
["Garbage",null,92.0,null,null,{"$f":"C31*12","v":1104},null,"Garbage",null,92.0,null,null,{"$f":"J31*12","v":1104}]
[]
[null,"TOTAL",{"$f":"SUM(C27:C32)","v":2223.25},null,null,{"$f":"SUM(C33*12)","v":26679},null,null,"TOTAL",{"$f":"SUM(J27:J32)","v":2223.25},null,null,{"$f":"SUM(J33*12)","v":26679}]
[]
["NOI",{"$nulls":4},{"$f":"SUM(F23-F33)","v":48223},null,"NOI",{"$nulls":4},{"$f":"SUM(M23-M33)","v":44122}]
[{"$nulls":6}," "]
[]
["Sale Price\n",{"$f":"F35/B39","v":567329.4118},{"$nulls":5},"Sale Price\n",{"$f":"M35/I39","v":519082.3529}]
["Cap Rate",0.085,{"$nulls":5},"Cap Rate",0.085]