{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rent Roll - EST"],"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":"Rent Roll - EST","index":0,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[[30,0,30,3],[28,0,28,3],[26,0,26,4],[27,0,27,4],[21,0,21,3],[22,0,22,3],[23,0,23,3],[24,0,24,3],[25,0,25,3]]}
[{"$nulls":4},"OVERLOOK AT LAKEWAY"]
[{"$nulls":4},"3011 FLINTROCK"]
[]
["Suite","Rentable","Tenant Name / Prospect","LOI or Lease","Base","Base Rent","Annual ","NNN","Monthly Rent","Annual","Tenant","Move In","Lease"]
["#","SqFt",null,null,"Rent","per Sqft","Base Rent",null,"Base + NNN","Base + NNN","Deposit",null,"Expiration"]
["3rd Floor Suite #TBD",2380,"VACANT",null,{"$f":"SUM(B6*F6)/12","v":7140},36,{"$f":"SUM(E6*12)","v":85680},{"$f":"SUM(B6*8.5)/12","v":1685.8333333333333},{"$f":"SUM(E6+H6)","v":8825.8333333333339},{"$f":"SUM(I6*12)","v":105910},"TBD","TBD","TBD"]
["3rd Floor Suite #TBD",5262,"COSMETIC DENTIST","LOI",15786,36,{"$f":"SUM(E7*12)","v":189432},3727.25,{"$f":"SUM(E7+H7)","v":19513.25},{"$f":"SUM(I7*12)","v":234159},"TBD","C of O","2032-10-30"]
["3rd Floor Suite #TBD",4000,"CAMPBELL - SURGEON","LOI",11333.333333333334,34,{"$f":"SUM(E8*12)","v":136000},2833.3333333333335,{"$f":"SUM(E8+H8)","v":14166.666666666668},{"$f":"SUM(I8*12)","v":170000},"TBD","C of O","2035-09-30"]
["3rd Floor Suite #TBD",2755,"OVERLOOK MEDICAL SUITES","LEASE",8265,36,{"$f":"SUM(E9*12)","v":99180},1951.4583333333333,{"$f":"SUM(E9+H9)","v":10216.458333333334},{"$f":"SUM(I9*12)","v":122597.5},5000,"C of O","2030-08-30"]
["3rd Floor Suite #TBD",5075,"STEWART TITLE","LOI",14379.166666666666,34,172550,3594.7916666666665,17973.958333333332,215687.5,"TBD","C of O","2032-09-30"]
["3rd Floor Suite #TBD",1012,"LAKEWAY MGMT","LEASE",3036,36,{"$f":"SUM(E11*12)","v":36432},716.83333333333337,{"$f":"SUM(E11+H11)","v":3752.8333333333335},{"$f":"SUM(I11*12)","v":45034},2000,"C of O","2030-08-30"]
["3rd Floor Suite #TBD",1772,"VACANT",null,5316,36,63792,1255.1666666666667,6571.166666666667,78854,"TBD","TBD","TBD"]
["4th Floor Suite #TBD",1547,"VACANT",null,4641,36,55692,1095.7916666666667,5736.791666666667,68841.5,"TBD","TBD","TBD"]
["4th Floor Suite #TBD",2636,"VACANT",null,7908,36,94896,1867.1666666666667,9775.1666666666661,117302,"TBD","TBD","TBD"]
["4th Floor Suite #TBD",5075,"VACANT",null,15225,36,182700,3594.7916666666665,18819.791666666668,225837.5,"TBD","TBD","TBD"]
["4th Floor Suite #TBD",12998,"VACANT (SETON - ANCHOR)",null,38994,36,467928,9206.9166666666661,48200.916666666664,578411,"TBD","TBD","TBD"]
["PARKING / CHARGE",null,null,null,3500,null,42000,null,42000,42000]
["TOTALS",{"$f":"SUM(B6:B16)","v":44512},null,null,{"$f":"SUM(E6:E16)","v":132023.5},null,{"$f":"SUM(G6:G17)","v":1626282},{"$f":"SUM(H6:H16)","v":31529.333333333336},{"$f":"SUM(I6:I17)","v":205552.83333333334},{"$f":"SUM(J6:J17)","v":2004634}]
[]
[]
["NOTE:  THE ABOVE IS A WORKING RENT ROLL DURING CONSTRUCTION AND MAY DIFFER UPON COMPLETION OF PROJECT, AND NOT GUARANTEED."]