{"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":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Unit Type","Units","Sec8 Rent (per unit)","Sec8 Monthly","Sec8 Annual"]
["1 Bed / 1 Bath",36.0,1800.0,{"$f":"C2*B2","v":64800},{"$f":"D2*12","v":777600}]
["1 Bed + Den / 1 Bath",6.0,1850.0,11100,133200]
["2 Bed / 2 Bath",6.0,2300.0,13800,165600]
["TOTAL",48.0,"-",{"$f":"SUM(D2:D4)","v":89700},1076400]
[]
[]
["Item","Amount ($)"]
["Gross Potential Rent",{"$f":"E5","v":1076400}]
["Operating Expenses (33%)",{"$f":"E5*33%","v":355212}]
["Net Operating Income (NOI)",{"$f":"B9-B10","v":721188}]
["Valuation @ 5.5% Cap",{"$f":"B11/5.5%","v":13112509.09}]