{"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":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["3522-3536 EAST BROADWAY/223 LOMA AVENUE, LONG BEACH, CA—FINANCIAL INDICATORS"]
[]
[null,null,null,"CURRENT","PROJECTED"]
["SCHEDULED GROSS INCOME",null,null,205380,241200]
["VACANCY RESERVE (2%)",null,null,4108,4824]
["GROSS OPERATING INCOME",null,null,201272,236376]
["TOTAL EXPENSES",null,null,82600,96492]
["     PROPERTY TAXES",null,null,29953,29953,null,"BOTH COLUMNS SHOW BUYER’S NEW TAXES"]
["     INSURANCE",null,null,19333,20880,null,"PROJECTED COLUMN SHOWS 8% PROJECTED INCREASE"]
["     REPAIRS",null,null,9115,14400,null,"PROJECTED COLUMN SHOWS $1,000/UNIT PROJECTED COST"]
["     SUPPLIES",null,null,10423,8400,null,"PROJECTED COLUMN SHOWS $500/UNIT PROJECTED COST"]
["     UTILITIES",null,null,6254,4013,null,"PROJECTED COLUMN SHOWS 8% PROJECTED INCREASE"]
["     LICENSES",null,null,1574,1560,null,"PROJECTED COLUMN SHOWS $130/UNIT PROJECTED COST"]
["     CLEANING",null,null,5305,9195,null,"PROJECTED COLUMN SHOWS $500/UNIT PROJECTED COST"]
["     MANAGEMENT (3%)",null,null,6038,7091,null,"3% MANAGEMENT COST HAS BEEN ADDED TO CURRENT AND PROJECTED COLUMNS"]
["     MISCELLANEOUS",null,null,812,500,null,"PROJECTED COLUMN SHOWS ESTIMATED COST"]
["     CAPITAL RESERVE",null,null,500,500,null,"BOTH COLUMNS SHOW PRORATED COST OF 20-YEAR ROOF"]
["NET OPERATING INCOME",null,null,118672,145879]
[]
[]
[]
[]
[]
[]
["@ $2,400,000",null,null,"4.9% CAP RATE","6.1% CAP RATE"]
["($200,000/UNIT)",null,null,"11.7 GRM","10.0 GRM"]
[]
[]
[]
[]
["IN ADDITION TO CURRENT EXPENSES, OWNER SPENT $13,818 FOR"]
["CAPITAL IMPROVEMENTS IN 2025"]
[]
["RENT ROLL"]
[]
[3522,"STUDIO",null,1295,1500]
[3524,"1 BR/1 BA",null,1300,1800]
[3526,"1 BR/1 BA",null,1695,1800]
[3528,"1 BR/1 BA",null,1495,1800]
[3530,"STUDIO",null,1050,1500]
[3532,"STUDIO",null,1495,1500]
[3534,"STUDIO",null,1350,1500]
[3536,"STUDIO",null,1350,1500]
["                          223-A","1 BR/1 BA",null,1300,1800]
["                          223-B","1 BR/1 BA",null,1495,1800]
["                          223-C","1 BR/1 BA",null,1595,1800]
["                          223-D","1 BR/1 BA",null,1695,1800]