{"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":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5]]}
["30 - 32 South Main Street, Attleboro, MA"]
["Income and Expenses"]
[]
[]
[]
[]
[null,null,null,"Actual",null,"Market"]
[]
["Apartment",1,"1 bed",900,null,1600]
["Apartment",2,"1 bed",1537,null,1600]
["Apartment",3,"1 bed",850,null,1600]
["Apartment",4,"1 bed",1537,null,1600]
["Apartment",5,"1 bed",1450,null,1600]
["Apartment",6,"1 bed",1537,null,1600]
["Apartment",7,"1 bed",1600,null,1600]
["Apartment",8,"1 bed",1537,null,1600]
["Retail",1,null,970,null,2500]
["Retail",2,null,2000,null,2500]
["Warehouse",1,null,0,null,3000]
[]
["Monthly Total",11,null,{"$f":"SUM(D9:D20)","v":13918},null,{"$f":"SUM(F9:F20)","v":20800}]
[]
[]
[]
[]
["Gross Annual Rent",null,null,{"$f":"+D21*12","v":167016},null,{"$f":"+F21*12","v":249600}]
["Vacancy (5%)",null,null,{"$f":"-D26*0.05","v":-8350.8000000000011},null,{"$f":"-F26*0.05","v":-12480}]
[]
["Net Rental Income",null,null,{"$f":"SUM(D26:D28)","v":158665.20000000001},null,{"$f":"SUM(F26:F28)","v":237120}]
[]
["Operating Expenses"]
["Real Estate Taxes",null,null,11567,null,{"$f":"+D32","v":11567}]
["Insurance",null,null,11147,null,11147]
["Water/Sewer",null,null,9706,null,9706]
["Electric/Gas",null,null,13534,null,13534]
["Dumpster",null,null,4812,null,4812]
["Repairs",null,null,{"$f":"730+5874","v":6604},null,6604]
[]
["Total Operating Expenses",null,null,{"$f":"SUM(D32:D38)","v":57370},null,{"$f":"SUM(F32:F38)","v":57370}]
[]
["Net Operating Income",null,null,{"$f":"+D29-D39","v":101295.20000000001},null,{"$f":"+F29-F39","v":179750}]
[]
["Valuation",null,null,1450000,null,1450000]
["Cap Rate",null,null,{"$f":"+D41/D43","v":6.9858758620689659E-2},null,{"$f":"+F41/F43","v":0.12396551724137932}]