{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Richmond"],"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":"Richmond","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["534-544 Richmond: Financials"]
[]
[null,"534 N Richmond","536 N Richmond","538 N Richmond","540 N Richmond","542 N Richmond","544 N Richmond","Total"]
[]
["Annual Gross Rent",{"$f":"1100*12","v":13200},{"$f":"1050*12","v":12600},{"$f":"(1000*9)+(1050*3)","v":12150},{"$f":"(1050*12)","v":12600},{"$f":"(1050*12)","v":12600},{"$f":"(1050*12)","v":12600},{"$f":"SUM(B5:G5)","v":75750}]
[]
["Less Expenses:"]
["Insurance",1292,1292,1292,1292,1292,1292,{"$f":"SUM(B8:G8)","v":7752}]
["Property Tax",1243,{"$f":"B9","v":1243},{"$f":"C9","v":1243},{"$f":"D9","v":1243},{"$f":"E9","v":1243},{"$f":"F9","v":1243},{"$f":"SUM(B9:G9)","v":7458}]
["Maintenance/Repairs",500,500,500,500,500,500,{"$f":"SUM(B10:G10)","v":3000}]
[]
["Total Expenses:",{"$f":"SUM(B8:B11)","v":3035},{"$f":"SUM(C8:C11)","v":3035},{"$f":"SUM(D8:D11)","v":3035},{"$f":"SUM(E8:E11)","v":3035},{"$f":"SUM(F8:F11)","v":3035},{"$f":"SUM(G8:G11)","v":3035},{"$f":"SUM(B12:G12)","v":18210}]
[]
["NOI",{"$nulls":6},{"$f":"H5-H12","v":57540}]
[]
[]
[]
["7.5 cap ",{"$f":"+H14/0.075","v":767200}]