{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Property Information","Experience"],"not_rendered":{"charts":0,"images":7,"macros":1,"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":"Property Information","index":0,"n_rows":74,"n_cols":36,"rows_kept":74,"cut":false,"hidden":false,"merged":[[42,7,42,8],[37,1,37,3],[24,1,24,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[40,1,40,3],[32,1,32,3],[33,1,33,3],[35,1,35,3],[36,1,36,3],[38,1,38,3],[31,1,31,3],[34,1,34,3],[23,1,23,3],[21,1,21,3],[4,1,4,3],[3,1,3,3],[2,1,2,3],[5,1,5,3],[9,1,9,3],[8,1,8,3],[7,1,7,3],[6,1,6,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[20,1,20,3]]}
[null,"Please fill out the attached form for ground up construction"]
[]
["Broker Name (if applicable)"]
["Broker Email (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFR","Yes","SFR","Purchase+Construction","<500","No","Don’t own real estate","Yes","Sold","Private funding","0-25%","Cosmetic"]
["Broker Phone (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multifamily ","No","Condos","Refinance+Construction","500-549",1,"Own Primary RE","No","Retained","Bank financing","25-50%","General"]
["Points to Broker (if applicable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condo",null,"Multifamily","Construction","550-599",2,"Own Investment RE",null,"In progress",null,"50-75%","Ground up"]
["Borrower First Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Townhome",null,"Mixed Use",null,"600-619",3,"Own Primary and Investment RE",null,null,null,"75-100%"]
["Borrower Last Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed-use",null,"Townhomes",null,"620-639",4]
["Borrower Email Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobile Home",null,null,null,"640-659","5 to 7"]
["Borrower Phone Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land",null,null,null,"660-679","8 to 10"]
["Fico Score",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,"680-699","11 to 15"]
["Number of Deals last 24 Months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"700-719","15+"]
["Number of Deals ever",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"720-739"]
["Number of Groun-up deals last 36 months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740-759"]
["Ownership",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">=760"]
["Property Address",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreign Nationals"]
["City"]
["State"]
["Zip"]
["Current Property Type"]
["# of Resi Units now"]
["#of Commercial units now"]
["Property Type After Completion"]
["# of Resi Units after construction"]
["#of Commercial after construction"]
["Do you have all approvals for construction"]
["Do you have all Construction Permits"]
["Construction Started"]
["If yes, how much spent"]
["If yes, describe the work done"]
["Purchase Price"]
["Date of purchase"]
["Any Wholesale Assignments"]
["Current Valuation"]
["After Repair Value"]
["Requested Purchase Loans"]
["Remaining Hard Cost Construction Budget"]
["Remaining Soft Costs"]
["Requested Construction Loan"]
["Loan Type"]
["If Refi, existing loan amount"]
[]
[null,null,null,null,null,null,null,"Stress Scenarios"]
["Unit","Type (resi or commercial)","# of Bdr","# of Bath","SQF","Valuation\n(if applicable)","Rental Income \n(if applicable)",0.1,0.2]
[1,null,null,null,null,null,null,{"$f":"+$G45*(1-H$44)","v":0},{"$f":"+$G45*(1-I$44)","v":0}]
[2,null,null,null,null,null,null,{"$f":"+$G46*(1-H$44)","v":0},0]
[3,null,null,null,null,null,null,0,0]
[4,null,null,null,null,null,null,0,0]
[5,null,null,null,null,null,null,0,0]
[6,null,null,null,null,null,null,0,0]
[7,null,null,null,null,null,null,0,0]
[8,null,null,null,null,null,null,0,0]
[9,null,null,null,null,null,null,0,0]
[10,null,null,null,null,null,null,0,0]
[11,null,null,null,null,null,null,0,0]
[12,null,null,null,null,null,null,0,0]
[13,null,null,null,null,null,null,0,0]
[14,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,0,0]
[16,null,null,null,null,null,null,0,0]
[17,null,null,null,null,null,null,0,0]
[18,null,null,null,null,null,null,0,0]
[19,null,null,null,null,null,null,0,0]
[20,null,null,null,null,null,null,0,0]
[21,null,null,null,null,null,null,0,0]
[22,null,null,null,null,null,null,0,0]
[]
[]
["Gross Rent (annulaized)",null,null,null,null,null,{"$f":"+SUM(G45:G66)*12","v":0},{"$f":"+SUM(H45:H66)*12","v":0},{"$f":"+SUM(I45:I66)*12","v":0}]
["Vacancies",null,null,null,null,null,0.05,0.05,0.05]
["Expenses",null,null,null,null,null,0.3,0.3,0.3]
["NOI",null,null,null,null,null,{"$f":"+G69*(1-G70)*(1-G71)","v":0},{"$f":"+H69*(1-H70)*(1-H71)","v":0},{"$f":"+I69*(1-I70)*(1-I71)","v":0}]
["Cap Rate Requirement",null,null,null,null,null,0.06,0.06,0.06]
["Valuaiton",null,null,null,null,null,{"$f":"+G72/G73","v":0},{"$f":"+H72/H73","v":0},{"$f":"+I72/I73","v":0}]

{"sheet":"Experience","index":1,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project 1","Project 2","Project 3","Project 4","Project 5"]
["Property Street"]
["Property City"]
["Property State"]
["Property Zip"]
["Property Type"]
["Purchase Price"]
["Purchase Date"]
["Construction Budget"]
["Rehab Type","","","","",""]
["Status","","","","",""]
["How the deal was funded","","","","",""]
["Sales Price (if retained what is Current MV"]
["Sale Date (if retained, day of refi)"]
["Ownership percentage","75-100%","75-100%","75-100%","75-100%","75-100%"]