{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Colden, NY 14033","2021 Monthly Rent","2022 Monthly Rent","2023 Monthly Rent","2024 Monthly Rent","2025 Monthly Rent"]
["#1 - SW",510,520,535,550,565]
["#2 - SW",510,520,535,550,565]
["#3 - SW resident owned unit",535,545,560,580,390]
["#4 - SW - vacant unit",350,360,360,0,0]
["#5 - SW",450,450,460,470,480]
["#6 - SW resident owned unit",355,360,370,380,390]
["#7 - SW resident owned unit",355,360,370,380,390]
["#8 - SW",510,520,535,550,565]
["#9 - SW",525,550,565,600,600]
["#10 - vacant pad"]
["#11 - SW resident owned unit",355,360,370,380,390]
["#12 - SW resident owned unit",510,520,370,380,390]
["#13 - SW resident owned unit",635,645,660,380,390]
["#14 - SW resident owned unit",355,360,370,380,390]
["#15 - house",950,960,1000,950,975]
["#16 - SW ",535,545,560,575,590]
["#17 - DW ",785,800,820,840,865]
["#22 - DW",710,725,740,765,785]
["#23 - DW resident owned unit",400,425,425,450,460]
["total monthly income",{"$f":"SUM(B2:B20)","v":9335},{"$f":"SUM(C2:C20)","v":9525},{"$f":"SUM(D2:D20)","v":9605},{"$f":"SUM(E2:E20)","v":9160},{"$f":"SUM(F2:F20)","v":9180}]
["total annual income",{"$f":"SUM(B21*12)","v":112020},{"$f":"SUM(C21*12)","v":114300},{"$f":"SUM(D21*12)","v":115260},{"$f":"SUM(E21*12)","v":109920},{"$f":"SUM(F21*12)","v":110160}]
["* #12 sold unit in 2022"]
["* #13 sold unit in 2023"]
["* #3 sold unit in 2024"]
["Annual Expenses",2021,2022,2023,2024,2025]
["Taxes",13030,13883,14079,14397,14750,"2025 estimated"]
["Insurance",3787,3896,3987,4090,4800,"exact"]
["Utilities",4609,6921,5731,8625,7500,"2025 estimated"]
["Dumpster",2558,3546,2991,2884,3500,"exact"]
["Snow Plowing",2718,2718,2600,2718,2936,"exact"]
["Lawn Mowing",3000,3000,3000,3806,4893,"exact"]
["Septic Tanks Pumped",2343,2724,2528,2528,3648,"exact"]
["Repairs and Maintenace",17339,13834,18869,17586,3935,"2025 through 06/15"]
["total annual expenses",{"$f":"SUM(B27:B34)","v":49384},{"$f":"SUM(C27:C34)","v":50522},{"$f":"SUM(D27:D34)","v":53785},{"$f":"SUM(E27:E34)","v":56634},{"$f":"SUM(F27:F33)","v":42027}]
[]
["net annual income",{"$f":"SUM(B22-B35)","v":62636},{"$f":"SUM(C22-C35)","v":63778},{"$f":"SUM(D22-D35)","v":61475},{"$f":"SUM(E22-E35)","v":53286},{"$f":"SUM(F22-F35)","v":68133}]