{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["I&E-pricing","RR"],"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":"I&E-pricing","index":0,"n_rows":34,"n_cols":3,"rows_kept":34,"cut":false,"hidden":false,"merged":[[2,2,2,3]]}
["DHW-COLVIN PORTFOLIO 82 UNITS KENTON-NORTH BUFFALO"]
[]
[]
[null,null,"Highland"]
["Total # Units",82,18]
["Income"]
["Monthly Income",null,18975]
["Gross Potential Income",null,{"$f":"SUM(C7*12)","v":227700}]
["Vacancy (4%)",null,{"$f":"SUM(C8*0.04)","v":9108}]
["Adjusted Gross Income",null,{"$f":"SUM(C8-C9)","v":218592}]
["Laundry/misc fees/pets",null,3000]
["Garage Income",null,0]
["Effective Gross Income",null,{"$f":"SUM(C10:C12)","v":221592}]
[]
["Expenses"]
["Taxes",null,36569]
["Insurance",null,7200]
["Utilities "]
["gas",null,8640]
["electric",null,2160]
["water",null,3240]
["User Fee/Garbage ",null,0]
["Landscaping",null,2460]
["Snow Removal",null,2000]
["Reserves/ $250/unit",null,{"$f":"SUM(C5*250)","v":4500}]
["Management/",null,{"$f":"SUM(C13*0.05)","v":11079.6}]
["Repairs & Maint.",null,{"$f":"SUM(C13*0.05)","v":11079.6}]
["Supplies",null,{"$f":"SUM(C13*0.01)","v":2215.92}]
["Trash",null,0]
["Admin. Legal & accounting",null,{"$f":"SUM(C13*0.015)","v":3323.8799999999997}]
["Pest control",null,750]
["Total Expenses",null,{"$f":"SUM(C16:C31)","v":95218.000000000015}]
["Expense ratio",null,{"$f":"SUM(C32/C13)","v":0.42969962814542045}]
["Net Operating Income",null,{"$f":"SUM(C13-C32)","v":126373.99999999999}]

{"sheet":"RR","index":1,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["HIGHLAND AVE. RENT ROLL-18 UNITS"]
[]
["Unit","BD/BA","Tenant","Rent as of","Rent as of","Rent as of ","Garage Rent &"]
[" ","","","2025-09-04","2025-12-01","2026-01-01","PET FEES"]
["Garage 3","--/--","OCCUPIED",85,85,100]
["Garage 5","0/0.00",null,100,100,100]
["Garage 9","--/--",null,100,100,100]
["Highland - 282 Highland Pkwy - Unit #1","2/1.00","OCCUPIED",990,990,990]
["Highland - 282 Highland Pkwy - Unit #2","2/1.00",null,1020,1020,1020]
["Highland - 282 Highland Pkwy - Unit #3","2/1.00","OCCUPIED",1025,1025,1025]
["Highland - 282 Highland Pkwy - Unit #4","2/1.00","OCCUPIED",890,890,925]
["Highland - 282 Highland Pkwy - Unit #5","2/1.00","OCCUPIED",1025,1025,1025]
["Highland - 282 Highland Pkwy - Unit #6","2/1.00","OCCUPIED",1020,1020,1020]
["Highland - 286 Highland Pkwy - Unit #1","2/1.00","OCCUPIED",950,950,950]
["Highland - 286 Highland Pkwy - Unit #2","2/1.00","OCCUPIED",910,910,935]
["Highland - 286 Highland Pkwy - Unit #3","2/1.00","OCCUPIED",1160,1160,1180]
["Highland - 286 Highland Pkwy - Unit #4","2/1.00","OCCUPIED",1010,1010,1030,125]
["Highland - 286 Highland Pkwy - Unit #5","2/1.00","OCCUPIED",1020,1020,1020]
["Highland - 286 Highland Pkwy - Unit #6","2/1.00","OCCUPIED",1010,1010,1030,150]
["Highland - 290 Highland Pkwy - Unit #1","2/1.00","OCCUPIED",990,990,990,25]
["Highland - 290 Highland Pkwy - Unit #2","2/1.00","OCCUPIED",990,990,990]
["Highland - 290 Highland Pkwy - Unit #3","2/1.00","OCCUPIED",990,990,1010,50]
["Highland - 290 Highland Pkwy - Unit #4","2/1.00","OCCUPIED",1005,1005,1025,125]
["Highland - 290 Highland Pkwy - Unit #5","2/1.00","OCCUPIED",850,850,885,200]
["Highland - 290 Highland Pkwy - Unit #6","2/1.00","OCCUPIED",925,925,950]
["18 UNITS",{"$nulls":4},{"$f":"SUM(F5:F25)","v":18300},{"$f":"SUM(G5:G25)","v":675}]
["GPI MONTHLY",{"$nulls":4},{"$f":"SUM(F26+G26)","v":18975}]
[]
["GPI ANNUALLY",{"$nulls":4},{"$f":"SUM(F27*12)","v":227700}]