{"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":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":6},"Estimated Net Proceeds"]
[]
["Prepared for:   ",null,null,"John & Mary Smith"]
[]
["Subject Property:   ",null,null,"123 Main Street"]
[]
[null,"                Sellers Estimated Net Proceeds"]
[]
["Estimated Sale Price: ----------------------------------------------------------------",{"$nulls":7},49700.0]
[]
["A. Encumbrances: "]
[null,"1. First Mortage----------------------------------------"]
[null,"2. Interest on Existing Loan-------------------------"]
[null,"3. Home Equity / Second Mortgage --------------",{"$nulls":9},"Property Taxes "]
[null,"4. Other Outstanding Liens -------------------------",{"$nulls":9},"Appraised Value",null,"City T/R","City Tax Bill"]
[{"$nulls":11},49700.0,null,0.485,null,{"$f":"(L16/100)*N16","v":241.045}]
["B. Selling Expences ",{"$nulls":10},"Appraised Value",null,"County T/R","County Tax Bill"]
[null,"1. Proration of Property Taxes -----------------------------------------------------------",{"$nulls":6},{"$f":"P23","v":282.8624438},null,null,49700.0,null,{"$f":"0.574+0.07","v":0.644},null,{"$f":"(L18/100)*N18","v":320.068}]
[null,"2. Excise Tax ----------------------------------------------------------------------------------",{"$nulls":6},{"$f":"P27","v":99.4},{"$nulls":4},"          Total Annual Tax",null,{"$f":"P18+P16","v":561.113}]
[null,"3. Brokerage Fee------------------------------------------------------------------------------",{"$nulls":6},{"$f":"P31","v":2982},{"$nulls":5},"Per Day =",{"$f":"P19/365","v":1.53729589}]
[null,"4. Attorney Fee(Deed & Doc. Prep.)----------------------------------------------------",{"$nulls":6},150.0,{"$nulls":4},"Supposed Closing Day",null,"2017-06-30"]
[null,"5. Prepayment Penalty on Existing Loan--------",{"$nulls":11},"Number of days",null,184.0]
[null,"6. Miscellaneous Fees (Courior,etc.)-----------",{"$nulls":11},"Proration of Taxes = ",null,{"$f":"P22*P20","v":282.8624438}]
[null,"7. Home Warranty Premium plus Sales Tax",{"$nulls":6},{"$f":"455+455*7%","v":486.85}]
[null,"8. Repairs (Corrective / Preventive)-------------",{"$nulls":9},"Excise Tax"]
[null,"9. HOA New owner set up fee -paragraph 8(j)",{"$nulls":6},99.0]
[{"$nulls":11},"Estimated Sale Price",null,{"$f":"I9","v":49700},"Excise Tax",{"$f":"N27/500","v":99.4}]
["C. Buyer Assistance:"]
[null,"1. New Loan Discount Points -----------------------",{"$nulls":9},"Brokerage Fee"]
[null,"2. Buyer Closing Costs-----------------------------",{"$nulls":9},"Estimated Sale Price",null,{"$f":"I9","v":49700}]
[null,"3. Termite Inspection------------------------------",{"$nulls":9},"Brokerage Percentage ",null,0.06,"Total Fee",{"$f":"N30*N31","v":2982}]
[null,"4. Well and Septic Inspection---------------------"]
[null,"5. Other Inspections-----------------------------------"]
[null,"6. Appraisal Fee / Credit Report------------------",{"$nulls":9},"Home Owners Association ",null,null,null,"per month"]
[{"$nulls":13},"Cost/day",null,{"$f":"O34/30","v":0}]
["D. Other Fees and Expenses:",{"$nulls":12},"Number of days"]
[null,"1.________________________________","HOA expense",{"$nulls":5},{"$f":"P37","v":0},{"$nulls":4},"Proration of HOA",null,{"$f":"P35*P36","v":0}]
[null,"2.________________________________"]
[]
["Estimated Total Expenses / Debt-------------------------------------------------",{"$nulls":7},{"$f":"SUM(I12:I38)","v":4100.112444},null,null,2016.0,null,null,"Sales Tax"]
[{"$nulls":11},"Wilmington",0.485,null,"New Hanover  = 7%"]
["Estimated Proceeds-------------------------------------------------------------------",{"$nulls":7},{"$f":"I9-I40","v":45599.88756},null,null,"NH Co.",0.574,null,"Brunswick = 6.75%"]
[{"$nulls":11},"NH Fire Dist.",0.07,null,"Pender = 7%"]
["Please sign receipt of this page"]
[{"$nulls":11},"Carolina Beach",0.235]
[{"$nulls":11},"Kure Beach",0.285]
[{"$nulls":11},"Wrightsville Beach",0.133]
["John Smith",{"$nulls":6},"Date"]
[{"$nulls":11},"Pender Co",0.512]
[{"$nulls":11},"Burgaw",0.48]
[{"$nulls":11},"Brunswick",0.485]
["Mary Smith",{"$nulls":6},"Date",null,null,null,"Leland",0.1833]