{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Working Budget and ProForma"],"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":"Working Budget and ProForma","index":0,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["704 DURANT PLACE "]
[]
["RENT ROLL"]
[{"$nulls":8},"INPUTS",null,"Monthly"]
["Unit #","Monthly","Annual",{"$nulls":5},"3 bed/ 3.5 bath","4 units",3500,"[balcony units]"]
["A",{"$f":"K5","v":3500},{"$f":"B6*12","v":42000}]
["B",{"$f":"K5","v":3500},42000]
["C",{"$f":"K5","v":3500},42000]
["D",{"$f":"K5","v":3500},42000]
[]
[]
[]
["PRO FORMA - Stabilized"]
[]
["GROSS APARTMENT RENT",null,null,{"$f":"SUM(C6:C10)","v":168000}]
["GROSS PARKING RENT",null,null,0]
["TOTAL GROSS RENT",null,null,{"$f":"SUM(D15:D16)","v":168000}]
[{"$nulls":17},{"$f":"SUM(R15:R17)","v":0}]
["Less 3% Apartment Vacancy",null,null,{"$f":"D15*-0.03","v":-5040}]
[null,null,null,{"$f":"SUM(D17:D19)","v":162960}]
[]
["Less Taxes",null,null,-25000]
["Less Insurance",null,null,-4000]
["Less CAM ",null,null,{"$f":"-140*12+-100*12-500","v":-3380}]
["Less R&M ",null,null,-2500]
["Less Mgmt Fee ",null,null,{"$f":"-50*4*12","v":-2400}]
[]
["NOI ",null,null,{"$f":"SUM(D20,D22,D23:D26)","v":125680}]