{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2025-08-01",null,"Hamilton Couirt ",null,"RENT ROLL"]
["Address","BRs/Baths","Current Base Rent","Base Water Charge*","Market Rent  **","Lease Expiration","Security Deposit"]
[4481," 3    /     2",650,50,895,0,0]
[4469," 2           1",625,null,865,"MM",0]
[4463," 2           1",785,40,865,"2024-08-31",0]
[4451," 2           1",625,100,865,"MM",400]
[4453,"Studio    1",509,null,725,"MM",0]
[4459,"Studio    1",489,null,725,"MM",489]
[4461,"Studio    1",300,null,725,"MM",0]
[4455,"Studio    1",550,null,725,"MM",0]
[4457,"   1         /     1",590,null,825,null,null," "]
[4467," 1        /    1",665,40,825,"MM",705," "]
[4468," 1        /    1",645,40,825,"MM",1370]
[4470," 1        /    1",625,null,825,"MM",585," "," "]
[4472," 1        /    1",629,50,825,"MM",0]
[4473," 1        /    1",655,50,825,"MM",685]
[4474," 1        /    1",675,50,825,"MM",0]
[4475," 1        /    1",530,40,825,"MM",469]
[4476," 1        /    1",755,40,825," "," "]
[4477," 1        /    1",600,null,825,"MM",665]
[4478," 1        /    1",585,null,825,"MM",585]
[4479," 1        /    1",559,null,825,"MM",1659]
[4480," 1        /    1",575,25,825,"MM",600]
[4482," 1        /    1",755,40,825," "," "]
[4484," 1        /    1",675,30,825,"MM",705]
[4486," 1        /    1",649,30,825,"MM",679]
[4488," 1        /    1",469,60,825,"MM",419]
[4490," 1        /    1",509,null,825,"MM",1018]
[4495," 1        /    1",605,null,825,"MM",459]
[4496," 1        /    1",639,40,825,"MM",121]
[4497," 1        /    1",535,null,825,"MM",600]
[4498," 1        /    1",640,null,825,"MM",0]
[4499," 1        /    1",650,null,825,"MM",750]
[4500," 1        /    1",549,null,825,"MM",551]
[4502," 1        /    1",409,null,825,"MM",409]
[4504," 1        /    1",749,50,825,"2025-03-31",0]
[4506," 1        /    1",629,25,825,"MM",654]
[4512," 1        /    1",595,null,825,"MM",595]
[4514," 1        /    1",755,40,825," "," "]
[4516," 1        /    1",685,30,825,"MM",715]
[3363," 1        /    1",755,40,825," ",650]
[3365," 1        /    1",600,40,825,"MM",640]
[3367," 1        /    1",660,null,825,"MM",660]
[]
[]
["CURRENT IN PLACE RENT",null,25133,950,33615,null,17837]
[{"$nulls":6},"Approximately"]
["ADD CURRENT WATER","AT $40 EACH"," ",null,1640,null,"This is subject to change"]
[null,null," "]
["TOTAL MONTHLY INCOME",null,25133,950,35255]
[" "," "," ",null," "," "," "," "," "]
[]
["TOTAL YEARLY INCOME"," ",301596,11400,423060," "," "," "," "," "]
[{"$nulls":4},"Market Potential"]
["*   If tenant uses more than "]
["this, Landlord can bill excess"]
[]
["** Market Rent per "]
["RentOMeter Study"]
["24 units in YELLOW"]