{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["631"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"631","index":0,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[[13,0,13,1],[10,0,10,1],[12,0,12,1],[0,0,0,1],[4,0,4,1],[5,0,5,1]]}
[null,null,"631 4th St"]
[null,"Location","St Pete"]
[null,"# of Units","(2 Units + Lot)"]
[]
["Rental Income",null,103855.67999999999]
["Expenses"]
[null,"Utilities",6500]
[null,"Property Tax",14651]
[null,"Repairs  ",{"$f":"C5*5%","v":5192.7839999999997}]
[null,"Insurance",9181]
["Expenses",null,{"$f":"SUM(C7:C10)","v":35524.784}]
[]
["Net Income",null,{"$f":"C5-C11","v":68330.895999999993}]
["Cap Rate"]