{"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":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["1607 W Highway 34"]
["Projected Income & Expense"]
[]
["Drake Campground"]
[]
["INCOME"]
[null,null,null,"Yearly"]
["Events "]
["Family Re-Unions",10000,"3 A Year",30000]
["Weddings",10000,"4 A Year",40000]
["Retreats ",10000,"3 A Year",30000]
[]
["RV Parking  (12)"]
["Nightly ",55,null,122100,"12 Spaces 185 nights Spring/Summer"]
[null,45,null,48600,"90 days Fall/Winter"]
[]
[null,"Nightly"]
["Camping Sites (40)",50,null,370000,"40 Spaces 185 nights Spring/Summer"]
[]
["House 1",275,null,50875,"185 nights year round"]
[]
["House 2",225,null,41625,"185 nights year round"]
[" "]
["House 3",200,null,37000,"185 nights year round"]
[]
["Cabin ",125,null,23125,"185 nights year round"]
[]
["Commercial ","Daily"]
["Retail Sales",750,null,225000,"Year Round 300 days a year"]
[{"$nulls":4},"May be closed certain days"]
[]
["Total Yearly",null,null,1018325]
[null,null,null," "]
[]
["EXPENSES"]
[null,null,null,"Yearly"]
["Accounting",null,null,2500]
["Advertising",null,null,2500]
["Cleaning",null,null,1500,"Houses on Airbnb the Tenant Pays "]
["Insurance",null,null,12500]
["Internet",null,null,3000]
["Maintenance Grounds",null,null,10000]
["Manager",null,null,26000]
["Permits",null,null,1500]
["Property Tax",null,null,9000]
["Sewer",null,null,1200]
["Supplies",null,null,10000]
["Trash",null,null,2400]
["Utilities",null,null,6000]
["Cost of Retail",500,null,150000]
["Employees ",null,null,60000,"Manager/Grounds Keeper/Clerk"]
[]
["Total Expenses",null,null,{"$f":"SUM(D37:D51)","v":298100}]
[]
["Income",null,null,1018325]
["Expenses ",null,null,-298100]
["Net ",null,null,{"$f":"SUM(D55:D56)","v":720225}]
[]
["Monthly Payments  PI",30206.07,null,-362473.08]
["w/20% Down 7.5% 30 Year AM",null,null," "]
[]
["Estimated Net",null,null,{"$f":"SUM(D57:D60)","v":357751.92}]
[" ",null,null," "]
["These are estimates only and not guaranteed."]