{"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":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Brooks Realty",null,950]
[null,"Brun  Accounting",null,1200]
[null,"Hanna Law ",null,300]
[null,"Timeless Tattoo",null,1000]
[null,"Vacant Main Space ",null,2400]
[]
[null,"Gross Rents",null,{"$f":"SUM(D2:D6)*12","v":70200}]
[]
[null,"Taxes",null,9347]
[null,"Insurance ",null,2983]
[]
[null,"Total Expenses",null,{"$f":"SUM(D10:D11)","v":12330}]
[]
[null,"NOI",null,{"$f":"D8-D13","v":57870}]
[null,"Purchase Price",null,775000]
[null,"CAP Rate",null,{"$f":"D15/D16","v":7.467096774193549E-2}]