{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Income Statement"],"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":"Income Statement","index":0,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,"105 Parkview Current Rent Roll"]
[null,"Unit","Rent","Lease Term"]
[null,"Unit 1",790,"MTM "]
[null,"Unit 2",850,"MTM "]
[null,"Unit 3",850,"MTM "]
[null,"Unit 4",915,"MTM "]
[null,"Unit 5",840,"MTM "]
[null,"Unit 6",840,"MTM "]
[null,"Unit 7",850,"MTM "]
[null,"Unit 8",840,"MTM "]
[null,"Garage Parking Spot 1",175,"MTM "]
[null,"Garage Parking Spot 2",225,"MTM "]
[null,"Driveway",20,"MTM "]
[null,"Monthly Total",{"$f":"SUM(C4:C14)","v":7195}]
[]
[null,"105 Parkview Pro Forma - Rent Roll at $900 per unit"]
[null,"Unit","Rent"]
[null,"Unit 1",900]
[null,"Unit 2",900]
[null,"Unit 3",900]
[null,"Unit 4",900]
[null,"Unit 5",900]
[null,"Unit 6",900]
[null,"Unit 7",900]
[null,"Unit 8",900]
[null,"Garage Parking Spot 1",175]
[null,"Garage Parking Spot 2",225]
[null,"Driveway",20]
[null,"Monthly Total",{"$f":"SUM(C19:C29)","v":7620}]
[]
[null,"Current Annual Operating Income/Expenses"]
[null,"Gross Income",{"$f":"C15*12","v":86340}]
[]
[null,"Total Expenses",{"$f":"SUM(C36:C42)","v":26414.77}]
[null," Insurance ",6600]
[null," Taxes",8314.77]
[null," Electricity/Gas",5000]
[null," Water/Sewer",1500]
[null,"Licenses/Fire Certificate",1000]
[null," Repairs",3000]
[null,"Supplies/Misc",1000]
[]
[null,"Total Net Operating Income",{"$f":"C33-C35","v":59925.229999999996}]
[null,"Cap Rate (at $650K)",{"$f":"C44/650000","v":9.2192661538461534E-2}]
[]
[null,"Potential Annual Operating Income/Expenses"]
[null,"Gross Income",{"$f":"C30*12","v":91440}]
[]
[null,"Total Expenses",{"$f":"SUM(C51:C57)","v":26314.77}]
[null," Insurance ",6500]
[null," Taxes",8314.77]
[null," Electricity/Gas",5000]
[null," Water/Sewer",1500]
[null,"Licenses/Fire Certificate",1000]
[null," Repairs",3000]
[null,"Supplies",1000]
[]
[null,"Total Net Operating Income",{"$f":"C48-C50","v":65125.229999999996}]
[null,"Cap Rate ($650K)",{"$f":"C59/650000","v":0.10019266153846153}]