{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["גיליון1"],"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":"גיליון1","index":0,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Expenses Annual Figures"," "]
["R/E Taxes (Actual)",44367.0]
["Insurance Premium",15000.0]
["Maintenance & Repairs",6000.0]
["Management 4%",{"$f":"31833*4%*12","v":15279.84}]
["Trash",5760.0]
["Electric",4200.0]
["Water",5000.0]
["Sewer",5000.0]
["Snow/Landscaping",500.0]
["GAS"]
["Total Expenses",{"$f":"SUM(B2:B11)","v":101106.84}]
["INCOME",{"$f":"31833*12","v":381996}]
["NOI",{"$f":"B13-B12","v":280889.16}]