{"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":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"PRO FORMA  2105 RT. 31"]
[]
[null,null,null,"MONTH","YEAR"]
[]
[null,"APTARTMENT 1","ACTUAL",1475,17700]
[]
[null,"APARTMENT 2","ACTUAL",2000,24000]
[]
[]
[null,"TOTAL INCOME/MONTH",null,{"$f":"SUM(D6:D11)","v":3475}]
[null,"TOTAL INCOME/YEAR",null,41700]
[]
[null,"TOTAL EXPENSES"]
[null,"TAXES 2024",null,7464]
[null,"MAINTENANCE",null,948]
[null,"INSURANCE",null,1797]
[null,"TOTAL EXPENSES",null,{"$f":"SUM(D15:D18)","v":10209}]
[]
[]
[null,"NET OPERATING INCOME",null,31491]
[]
[null,"CAP RATE "]
[]
["PRICE",386900,null,8.1]
["PRICE",400000,null,7.9]
["PRICE",425000,null,7.4]