{"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":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gross Rents",{"$f":"15250*12","v":183000}]
[]
[null,"Taxes",{"$f":"4231.71+4231.71+4212.95+4212.95","v":16889.32}]
[null,"Insurance ",{"$f":"(1996*4)","v":7984},null,null,{"$f":"C5:C9","v":7984},{"$f":"SUM(C5:C9)","v":34464}]
[null,"MGMT",{"$f":"C2*0.085","v":15555.000000000002},null,null,15555.000000000002]
[null,"Snow & Mow",1300,null,null,1300]
[null,"Trash",5050,null,null,5050]
[null,"Maintenance",{"$f":"C2*0.025","v":4575},null,null,4575]
[null,"Total Expenses",{"$f":"SUM(C4:C9)","v":51353.32}]
[]
[null,"NOI",{"$f":"C2-C10","v":131646.68}]