{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Financials"],"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":"Financials","index":0,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Income & Expenses",null,null,null,"Proforma Income & Expenses"]
[]
[null,"Unit Info",null,null,null,"Unit Info"]
[null,null,"Monthly:","Yearly:",null,null,"Monthly:","Yearly:"]
[null,"Store 1",1545.0,{"$f":"C6*12","v":18540},null,"Store 1",1545.0,{"$f":"G6*12","v":18540}]
[null,"Store 2",1560.0,18720,null,"Store 2",1560.0,18720]
[null,"Apartment 1",2400.0,28800,null,"Apartment 1",2500.0,30000]
[null,"Apartment 2",0.0,0,null,"Apartment 2",2400.0,28800]
[null,"Garage & Driveway",0.0,0.0,null,"Garage & Driveway ",750.0,9000.0]
[]
[null,"Total",{"$f":"SUM(C6:C9)","v":5505},66060,null,"Total",{"$f":"SUM(G6:G10)","v":8755},105060]
[]
[null,"Expenses",null,null,null,"Expenses"]
[]
[null,"Tax",14015.66,null,null,"Tax",14015.66]
[null,"Insurance",5000.0,null,null,"Insurance",5000.0]
[null,"Water ",3500.0,null,null,"Water ",3500.0]
[null,"MGMT",4000.0,null,null,"MGMT",4000.0]
[]
[]
[null,"Total Expenses",{"$f":"SUM(C16:C20)","v":26515.66},null,null,"Total Expenses",{"$f":"SUM(G16:G20)","v":26515.66}]
[]
[null,"NOI",{"$f":"D12-C22","v":39544.34},null,null,"NOI",{"$f":"H12-G22","v":78544.34}]
[null,"Asking:",985000.0]
[null,"Cap:",{"$f":"C24/C25","v":0.04014653807},null,null,"Cap:",{"$f":"G24/C25","v":0.0797404467}]