{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"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":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["213-235 Montauk Highway in West Sayville"]
["Income","Monthly Rent","% RE Taxes","Annual Tax","Base Tax Amount","Tax Contibution","Lease term","Sq. Ft"]
["Tenant 1",{"$f":"2956+(F3/12)","v":3359.0161250000001},0.15,{"$f":"-$B$14*C3","v":14022.496499999999},{"$f":"61242.02*C3","v":9186.3029999999999},{"$f":"IF((D3-E3)>0,(D3-E3),0)","v":4836.1934999999994},"12/31/2021-12/31/2027"]
["Tenant 2",{"$f":"2141+(F4/12)","v":2162.0533166666664},7.0000000000000007E-2,6543.8317000000006,{"$f":"89874.17*C4","v":6291.1919000000007},252.63979999999992,"12/31/2021-12/31/2027"]
["Tenant 3",{"$f":"6114.83+(F5/12)","v":6114.83},0.16,14957.329599999999,{"$f":"112063*C5","v":17930.080000000002},0,"08/01/2020-12/31/2026"]
["Tenant 4",{"$f":"2715+(F6/12)","v":2909.9770666666668},7.0000000000000007E-2,6543.8317000000006,{"$f":"60058.67*C6","v":4204.1069000000007},2339.7248,"11/06/2019-12/31/2024"]
["Tenant 5",{"$f":"15587.64+(F7/12)","v":15736.811866666667},0.46,43002.3226,{"$f":"89591.87*C7","v":41212.260199999997},1790.0624000000025,"10/05/2020-09/30/2025"]
["Tenant 6",{"$f":"3749.38+(F8/12)","v":3778.8709083333333},0.11,10283.1641,{"$f":"90266.12*C8","v":9929.2731999999996},353.89090000000033,"06/17/2019-05/31/2024"]
[null,1126.6500000000001,0,0,{"$f":"-$B$14*D9","v":0},0,"06/17/2019-05/31/2024",0]
["Totals",{"$f":"SUM(B3:B9)","v":35188.20928333333},1.02,95352.976200000005,88753.215200000006,9572.5114000000012,null,{"$f":"SUM(H3:H9)","v":0}]
["Annual Income",{"$f":"B10*12","v":422258.51139999996}]
[]
["Expenses"]
["Taxes",-93483.31]
["Property Insurance",-10126.31]
["Electric",-22970.43]
["Gas",-5573.39]
["Water",-1017.2]
["Phone Alarm",-462.36]
["Security alarm",-332]
["Trash removal",-2331.59]
["Window Cleaning",-780]
["Landscaping",{"$f":"-4004.41","v":-4004.41}]
["Snow removal",-1405.27]
["Total Expenses",{"$f":"SUM(B14:B24)","v":-142486.26999999999}]
[]
["Yearly Income",{"$f":"B11","v":422258.51139999996}]
[]
["Net Income",{"$f":"B27+B25","v":279772.24139999994}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}