{"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":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["453 Angell St"]
[]
[]
["Annual Rent",null,"Income"]
["Unit 1","1 bed 1 bath",25200]
["Unit 2","1 bed 1 bath",26400]
["Unit 3","1 bed 1 bath",36000]
["Unit 4E","2 bed 1 bath",38400]
["Unit 4W","1 bed 1 bath",28800]
["Unit 5","1 bed 1 bath",27600]
["Unit 6","1 bed 1 bath",30000]
[]
["INCOME"]
["Total PGI",null,{"$f":"SUM(C9:C15)","v":212400}]
["Vacancy",null,{"$f":"-(C18*0.03)","v":-6372}]
["Gross Income",null,{"$f":"SUM(C18:C19)","v":206028}]
[]
["EXPENDITURE"]
["Real estate Taxes",null,41500,null,"Taxes are under appeal"]
["Insurance",null,5700]
["Utilities",null,3600]
["Grounds & Landscaping",null,3200]
["Maintenance & Repair est. @",null,3500]
["Total Expenses",null,{"$f":"SUM(C23:C27)","v":57500}]
[]
["NOI",null,{"$f":"C20-C28","v":148528}]