{"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":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Property","103 Cote","238 Newland","204 Chapin"]
[null,"Units",6,6,6]
[null,"Rent",109620," $     108,240"," $    109,620"]
[null,"Repairs & Maintenance",5481," $        (5,412)"," $       (5,481)"]
[null,"Insurance",6209," $        (5,455)"," $       (5,309)"]
[null,"Utilities",7693," $        (5,643)"," $       (4,200)"]
[null,"Taxes",10733," $      (12,343)"," $       (8,464)"]
[null,"NOI",79504,79386,86166]
[null,"Cap Rate",7.4999999999999997E-2,{"$f":"D10/D12","v":7.489245283018868E-2},{"$f":"E10/E12","v":7.4926956521739127E-2}]
[null,"Value",1060000,1060000,1150000]
[null,"Per Unit Value",{"$f":"C12/C4","v":176666.66666666666}," $     165,388"," $    179,512"]