{"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":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["FIRST FLOOR"]
["DESCRIPTION","TYPE","PER MONTH","SQFT","LEASE START","LEASE EXP"]
["Laundromat","Commercial",3750,2000,2004,2034]
["Auto Shop","Commercial",6000,2000,2004,2034]
[]
["SECOND FLOOR"]
["Print Shop","Commercial",3000,600,2025,2027]
["Print Shop Storage 1","Commercial",2350,600,2025,2027]
["Print Shop Storage 2","Commercial",2350,600,2025,2027]
["Recording Studio","Commercial",2750,600,2025,2027]
["Auto Shop Office","Commercial",2350,600,2025,2027]
[]
["THIRD FLOOR "]
["Apartment ","Reisdential ",3000,900]
[null,null,{"$f":"SUM(C3:C14)","v":25550}]
["Pro-Forma Expenses","Annum"]
["Real Estate Taxes",50715]
["Water/Sewer",0]
["Insurance",9201]
["Utilities",6413]
["Fuel (Gas/Oil)",0]
["Payroll Labor",0]
["Repairs & Maintenance",10928]
["Accounting & Legal",0]
["Supplies",0]
["Management",0]
["Miscellaneous",0]