{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["736 Elmwood Ave, Buffalo NY 14222"]
[]
["RENT",null,null,null,"ACTUALS ",null,null,"POTENTIAL"]
["Commercial",null,null,"Mo ","Annual",null,"Mo ","Annual",null,"Term Expiration"]
[null,"Little Salmon",null,2400,{"$f":"D5*12","v":28800},null,3500,{"$f":"G5*12","v":42000},null,"2029-08-31"]
[null,"Watsons Chocolates",null,1575,{"$f":"D6*12","v":18900},null,2000,24000,null,"2027-06-30"]
["Residential"]
[null,"Apt A",null,1100,{"$f":"D8*12","v":13200},null,1300,15600,null,"M2M"]
[null,"Apt B",null,950,{"$f":"D9*12","v":11400},null,1150,13800,null,"2026-06-30"]
[null,"Apt C",null,950,11400,null,1150,13800,null,"M2M"]
[null,"Apt D",null,1200,14400,null,1300,15600,null,"2026-08-31"]
[]
[null,null,"Gross Rev",{"$f":"SUM(D5:D11)","v":8175},{"$f":"D13*12","v":98100},null,null,{"$f":"SUM(H5:H12)","v":124800}]
[null,null,"Vacancy ",null,{"$f":"E13*0.05","v":4905},null,null,{"$f":"H13*0.05","v":6240}]
[null,null,"Eff Gross",null,{"$f":"E13-E14","v":93195},null,null,{"$f":"H13-H14","v":118560}]
[]
["Expenses",null,"Tax",null,11875,null,null,11875]
[null,null,"Ins",null,3010,null,null,3010]
[null,null,"Main",null,6930,null,null,6930]
[null,null,"Utilities",null,2923,null,null,2923]
[null,null,"Reserves",null,{"$f":"0.05*E13","v":4905},null,null,{"$f":"H14","v":6240}]
[null,null,"PM",null,{"$f":"0.05*E13","v":4905},null,null,{"$f":"H21","v":6240}]
[null,null,"Total OPEX",null,{"$f":"SUM(E17:E22)","v":34548},{"$f":"E23/E13","v":0.35217125382262998},null,{"$f":"SUM(H17:H22)","v":37218},{"$f":"H23/H13","v":0.29822115384615383}]
[]
[{"$nulls":4},{"$f":"E15-E23","v":58647},null,null,{"$f":"H15-H23","v":81342}]
[]
[null,null,null,{"$f":"$E$25/E27","v":5.3315454545454548E-2},1100000,null,{"$f":"$H$25/E27","v":7.3947272727272723E-2},1100000]
[null,null,null,{"$f":"$E$25/E28","v":5.5854285714285717E-2},1050000,null,{"$f":"$H$25/E28","v":7.7468571428571428E-2},1050000]
[null,null,null,{"$f":"$E$25/E29","v":5.8646999999999998E-2},1000000,null,{"$f":"$H$25/E29","v":8.1341999999999998E-2},1000000]