{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Current"]
["Unit","112B",213,302,305]
["Size (sqft)",2336,2559,1804,715]
["Lease expiration"]
["Assessed Value",225000,null,null,60000]
["Price",200000,200000,200000,100000]
["Monthly Rent",4000,{"$f":"2500+2000","v":4500},3500,1534]
["Yearly Rent",{"$f":"B7*12","v":48000},{"$f":"C7*12","v":54000},{"$f":"D7*12","v":42000},{"$f":"E7*12","v":18408}]
["Scheduled Cleaning",0,0,350,0]
["Yrly Condo Fee",{"$f":"2434.05*12","v":29208.600000000002},{"$f":"2666.75*12","v":32001},{"$f":"1880.05*12","v":22560.6},{"$f":"746.05*12","v":8952.5999999999985}]
["Property Tax",4860,4696.5600000000004,2965,1296.2]
["NOI",{"$f":"B8-B10-B11","v":13931.399999999998},{"$f":"C8-C10-C11","v":17302.439999999999},{"$f":"D8-D9-D10-D11","v":16124.400000000001},8159.2000000000016]
["Cap Rate",{"$f":"B12/B6","v":6.9656999999999983E-2},{"$f":"C12/C6","v":8.6512199999999997E-2},8.0622000000000013E-2,8.1592000000000012E-2]
[]
[]
[]
[]
[]
[null,"Total Units"]
["Size (sqft)",{"$f":"SUM(B3:F3)","v":7414}]
["Price",{"$f":"SUM(B6:F6)","v":700000}]
["Yearly Rent",{"$f":"SUM(B8:F8)","v":162408}]
["Condo Fee",{"$f":"SUM(B10:F10)","v":92722.800000000017}]
["Property Tax",{"$f":"SUM(B11:F11)","v":13817.760000000002}]
["NOI",{"$f":"SUM(B12:F12)","v":55517.440000000002}]
["Cap Rate",{"$f":"B25/B21","v":7.9310628571428579E-2}]