{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["5215 Todd Ave ProForma"],"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":"5215 Todd Ave ProForma","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[[6,4,6,5],[5,4,5,5],[8,4,8,8]]}
["Unit Type","# of Units","Est Montly\nRent","Total"]
["Studio",2,1100,{"$f":"C2*B2","v":2200}]
["1bd/1ba",53,1400,{"$f":"C3*B3","v":74200}]
["2bd/1ba",2,1600,3200]
["ADA 1bd/1ba",4,1400,5600]
[null,null,null,{"$f":"SUM(D2:D5)","v":85200},"Total Monthly Rent"]
[null,null,null,{"$f":"D6*12","v":1022400},"Total Yearly Rent"]
[]
[null,null,null,325000,"Est Yearly Expenses (Taxes, Op Expenses, etc)"]
[null,null,null,{"$f":"D7-D9","v":697400},"Est NOI"]