{"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":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Rent",{"$f":"(1255+895+756+938+951+1550)*12","v":76140},"*Apt 2 and Apt 3 staying MTM for now"]
["Taxes",{"$f":"14306","v":14306}]
["Insurance",4500]
["Maintenance",{"$f":"B1*0.05","v":3807}]
["Water",2930]
["NOI",{"$f":"B1-B2-B3-B4-B5","v":50597}]
["Asking Cap",{"$f":"B6/799000","v":6.3325406758448055E-2}]