{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Totals"],"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,"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":"Totals","index":0,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Property Name"]
["Property ID"]
["City"]
["State"]
[]
["Year Number",0,1,2,3,4,5,6,7,8,9,10,11]
["Date (Month/Year)"]
[]
["Potential Gross Income"]
["Base Rental Revenue"]
["Absorption and Turnover Vacancy"]
["Base Rent Abatements"]
["Scheduled Base Rental Revenue",null,{"$f":"SUM(C10:C12)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Other Revenue"]
["Expense Reimbursements"]
["Total Potential Gross Income",null,{"$f":"SUM(C13,C16:C16)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses"]
["CAM"]
["Property Taxes"]
["Insurance"]
["Management Fee"]
["Total Operating Expenses",null,{"$f":"SUM(C20:C23)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Net Operating Income",null,{"$f":"SUM(C17,C24)","v":0},{"$f":"SUM(D17,D24)","v":0},0,0,0,0,0,0,0,0,0]
[]
["Initial Investment"]
["Sale Price"]
["Total Annual Cash Flows",{"$f":"SUM(B26:B29)","v":0},{"$f":"SUM(C26:C29)","v":0},0,0,0,0,0,0,0,0,0]
["IRR",{"$f":"IRR(B30:M30)","v":{"$error":"#NUM!"}}]