{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["63-65 Atlantic Avenue",7500000]
[{"$nulls":5},"Proforma"]
[null,"Type of Unit","Lease Status","Current Rent",null,"Unit","Rent"]
[1,"Loft Studio","2026-03-31",2200,"2026-03-31",1,3400]
[2,"2 bed duplex","2025-08-31",4650,"2025-08-31",2,6000]
[3,"2 bed duplex","2025-09-30",3500,"2025-09-30",3,6000]
[4,"Loft Studio","2026-06-30",2300,"2026-06-30",4,3400]
[5,"Loft Studio","2025-10-31",2400,"2025-10-31",5,3400]
[6,"Loft Studio","2025-07-31",2500,"2025-07-31",6,3400]
[7,"Loft Studio","2026-02-28",2475,"2026-02-28",7,3400]
[8,"Loft Studio","2025-08-31",2400,"2025-08-31",8,3400]
[9,"Loft Studio","2026-06-30",2550,"2026-06-30",9,3400]
[10,"Loft Studio","2025-09-30",2400,"2025-09-30",10,3400]
[11,"Loft Studio","2025-08-31",2300,"2025-08-31",11,3400]
[12,"Loft Studio","2025-07-31",2400,"2025-07-31",12,3400]
[13,"Loft Studio","2026-03-31",2350,"2026-03-31",13,3400]
[14,"Loft Studio","2026-02-28",2400,"2026-02-28",14,3400]
[15,"Loft Studio","2025-09-30",2450,"2025-09-30",15,3400]
[16,"Loft Studio","2025-08-31",2400,"2025-08-31",16,3400]
[null,null,"Monthly Income",{"$f":"SUM(D4:D19)","v":41675},null,null,{"$f":"SUM(G4:G19)","v":59600}]
[null,null,"Annual Incone",{"$f":"D20*12","v":500100},null,"Proforma Rents",{"$f":"G20*12","v":715200}]
["Real Estate Tax",90000,null,null,null,"Proforma Cap",{"$f":"G21/9000000","v":7.9466666666666672E-2}]
["Water ",10000]
["Insurance ",7000]
["Maintenance ",12000]
["Heat ",12000]
["Gross Expense ",{"$f":"SUM(B22:B26)","v":131000}]
["Net Income ",{"$f":"D21-B27","v":369100}]
["Cap Rate ",{"$f":"B28/B1","v":4.9213333333333331E-2}]