{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["BANK"],"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":"BANK","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Rent Roll - 2064 Prospector",{"$nulls":5},"CAM",6.75]
[]
["Unit","Lease","Start Date","End Date","Date to Increase Rent","LSF(includes load)","Rent","CAM Charges","Total"]
["101AB","The Ski Shoe, LLC","2025-08-01","2028-07-31","2026-08-01",550,1432.17,371.81,{"$f":"SUM(G4:H4)","v":1803.98}]
["101C","Ooh Lala Hair Studios","2025-09-15","2028-09-15",null,908,1891.67,510.75,2402.42]
[102,"Park City Host, LLC","2025-11-01","2027-10-31",null,1132,2075.33,636.75,2712.08]
[103,"Swiss Property Mgmt","2024-04-01","2029-03-31","2026-04-01",1165,2869.25,655.3125,3524.5625]
[201,"Thaynes Canyon Development","2023-02-18",null,null,1114,2171,626.625,2797.625]
[202,"Park City Cabinetry, LLC","2025-02-19","2027-02-18","2026-02-18",1114,2367.25,626.625,2993.875]
[203,"Gary Zetterberg DC","2023-01-01","2028-03-31","2026-01-01",1398,2563,786.375,3349.375]
[204,"Park City Host, LLC","2025-11-01","2027-10-31",null,661,1507.76,371.8125,1879.5725]
["Total",{"$nulls":4},{"$f":"SUM(F4:F11)","v":8042},16877.43,4586.0599999999995,21463.489999999998]
[]
[{"$nulls":6},{"$f":"G12*12","v":202529.16},{"$f":"H12*12","v":55032.719999999994},{"$f":"I12*12","v":257561.87999999998}]