{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":3,"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":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,4],[0,6,0,7],[20,2,20,4]]}
["1232 Fulton Ave, Bronx, NY 10456",{"$nulls":5},"Expenses",null,null,"Property Details "]
["UNIT","BED","RENT","LEASE","PROGRAM","PROJ.","Tax",51918.0,null,"B/L","2612-03-01"]
["1A","Studio",2455.0,null,"HPD",2500.0,"Heat ",0.0,null,"Lot ","27 x 99"]
["1B","1BR 1 Bath",2600.0,null,"NYCHA",2762.0,"Water & Sewer",7500.0,null,"Building","27 x 64"]
["2A","2BR 1 Bath",2950.0,null,"NYCHA",3420.0,"Insurance",8500.0,null,"Total SF ",6912.0]
["2B","2BR 1 Bath",2950.0,null,"NYCHA",3420.0,"Mgmt & Maint",{"$f":"sum(C15*0.03)","v":8191.8},null,"Built",2015.0]
["3A","2BR 1 Bath",2950.0,null,"NYCHA",3420.0,"Electric",1200.0,null,"Zoning ","R6"]
["3B","2BR 1 Bath",2950.0,null,"NYCHA",3420.0,null,null,null,"PPF ",{"$f":"sum(C18/K5)","v":361.6898148}]
["4A","2BR 1 Bath",2950.0,null,"NYCHA",3420.0]
["4C","2BR 1 Bath",2950.0,null,"NYCHA",3420.0,"Total Expenses",{"$f":"sum(H2:H9)","v":77309.8}]
[]
[]
[]
["Monthly",null,{"$f":"sum(C3:C10)","v":22755},null,null,{"$f":"SUM(F3:F10)","v":25782},"HIGHLIGHTS "]
["Total Annual Income",null,{"$f":"sum(C14*12)","v":273060},null,null,{"$f":"SUM(F14*12)","v":309384},"ALWAYS FREE MARKET - NEVER TAX ABATED "]
[{"$nulls":6},"FULL SECTION -8 RENT ROLL"]
["NOI",null,{"$f":"sum(C15-H10)","v":195750.2},null,null,{"$f":"SUM(F15-H10)","v":232074.2}]
["Purchase Price",null,2500000.0]
["CAP RATE",null,{"$f":"sum(C17/C18)","v":0.07830008},null,null,{"$f":"SUM(F17/C18)","v":0.09282968}]
[]
[null,null,"1232 FULTON AVE-Floor Plans (2).pdf"]