{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Proforma","Section 8 Projections"],"not_rendered":{"charts":0,"images":4,"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":"Proforma","index":0,"n_rows":30,"n_cols":14,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,"1864 NW 28th St."]
["Price",1499999]
[]
["INCOME"]
["Income",120600,{"$nulls":8},"RENT ROLL"]
["Vacancy (0%)"]
["Effective Gross Income",120600]
["Other income "]
["Total Gross Income",120600]
[]
["EXPENSES"]
["Property Tax",26999]
["Insurance",3500]
["Property Maintenance"]
["Maintenance and repairs"]
["Utilities",5520]
["Landscape",720]
["Legal"]
["Advertising"]
["Accounting"]
["Total Expenses",{"$f":"B12+B13+B16+B17","v":36739}]
[]
["NET OPERATING INCOME",{"$f":"B9-B21","v":83861}]
[]
["CASH FLOW",{"$f":"B9-B21","v":83861}]
[]
["CAP",{"$f":"B25/B2","v":5.5907370604913735E-2}]
[{"$nulls":13},"all the 1s are renovated"]
[]
[{"$nulls":13},"one 2/1 is not, the other one is "]

{"sheet":"Section 8 Projections","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,"1864 NW 28th St.",{"$nulls":8},"Section 8 Projections"]
["Price",1499999]
[]
["INCOME"]
["Income",133920,{"$nulls":8},"RENT ROLL"]
["Vacancy (0%)"]
["Effective Gross Income",133920]
["Other income "]
["Total Gross Income",133290]
[]
["EXPENSES"]
["Property Tax",26999]
["Insurance",3500]
["Property Maintenance"]
["Maintenance and repairs"]
["Utilities",5520]
["Landscape",720]
["Legal"]
["Advertising"]
["Accounting"]
["Total Expenses",{"$f":"B12+B13+B16+B17","v":36739}]
[]
["NET OPERATING INCOME",{"$f":"B9-B21","v":96551}]
[]
["CASH FLOW",{"$f":"B9-B21","v":96551}]
[]
["CAP",{"$f":"B25/B2","v":6.4367376244917493E-2}]