{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Income Statement"],"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":"Income Statement","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,1,0,2],[2,0,2,3]]}
["","Income Statement\n\n\n    By Year,\n    Cash basis"]
[]
["220 Main Street"]
["","Current Rent","Projected Rent"]
["Income",""]
["Rent Income",130632,138672]
["vacancy",6531,6933]
["Gross Adj Income",124101,131741]
[]
["Expense",""]
["Utilities",1636]
["Maintenance and repairs",6000]
["Pest Control",508.54]
["Property Taxes",8875.57]
["School Taxes",7550.99]
["Trash Removal",1789.57]
["Insurance",5600]
["Water & Sewer",3454.68]
["Total  Expense",35415]
["Net Operating Income",88686,96326,5]
[]
["Asking Price ",1150000]
[]
["Cap Rate",7.6999999999999999E-2,8.3000000000000004E-2]