{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["6 Farview Rent Roll"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":2,"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":"6 Farview Rent Roll","index":0,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Years","Unit","Initial Lease Term","Deposits","Current Rent","RECONCILED","Rent Proforma",null,"01.09.26-01.31.26 Rent Proration","01.09.26-01.31.26 Rent Proration UPDATED"]
[1,1,"06/10/24 - 07/01/25",900,975,975,1250,null,{"$f":"E2/31*23","v":723.38709677419354},{"$f":"F2/31*23","v":723.38709677419354}]
[15,2,"10/02/10 - 09/30/11",522,915,915,1250,null,{"$f":"E3/31*22","v":649.35483870967744},678.87]
[2,3,"06/01/23 - 06/01/24",950,1020,1020,1250,null,{"$f":"E4/31*23","v":756.77419354838719},{"$f":"F4/31*23","v":756.77419354838719}]
[14,4,"07/01/25 - 06/30/26",1100,1100,1100,1250,null,{"$f":"E5/31*23","v":816.12903225806451},{"$f":"F5/31*23","v":816.12903225806451}]
[2,5,"08/01/23 - 07/31/24",950,1025,1025,1250,null,{"$f":"E6/31*23","v":760.48387096774195},{"$f":"F6/31*23","v":760.48387096774195}]
[1,6,"01/08/24 - 01/31/25",975,1045,1050,1250,null,{"$f":"E7/31*23","v":775.32258064516134},779.03]
[21,7,"05/05/04 - 05/31/05",560,920,920,1250,null,{"$f":"E8/31*23","v":682.58064516129025},{"$f":"F8/31*23","v":682.58064516129025}]
[6,8,"09/01/19 - 08/31/20",775,930,945,1250,null,{"$f":"E9/31*23","v":690},701.13]
[21,17,"09/01/12 - 08/31/13",556,930,930,1250,null,{"$f":"E10/31*23","v":690},{"$f":"F10/31*23","v":690}]
[3,18,"03/15/22 - 04/30/23",900,975,975,1250,null,{"$f":"E11/31*23","v":723.38709677419354},{"$f":"F11/31*23","v":723.38709677419354}]
[16,19,"11/15/19 - 12/31/20",775,910,915,1250,null,{"$f":"E12/31*23","v":675.16129032258061},678.87]
[6,20,"04/06/19 - 05/31/20",745,935,935,1250,null,{"$f":"E13/31*23","v":693.70967741935476},{"$f":"F13/31*23","v":693.70967741935476}]
[16,21,"07/05/15 - 08/31/16",665,920,925,1250,null,{"$f":"E14/31*23","v":682.58064516129025},686.29]
[4,22,"08/01/21 - 08/01/22",845,975,975,1250,null,{"$f":"E15/31*23","v":723.38709677419354},{"$f":"F15/31*23","v":723.38709677419354}]
[5,23,"09/20/25 - 11/01/26",1100,925,950,1250,null,{"$f":"E16/31*23","v":686.29032258064524},704.84]
[1,24,"02/01/24 - 02/28/25",985,1050,1060,1250,null,{"$f":"E17/31*23","v":779.0322580645161},786.45]
[17,25,"01/15/08 - 02/01/09",560,945,945,1250,null,{"$f":"E18/31*23","v":701.12903225806451},{"$f":"F18/31*23","v":701.12903225806451}]
[2,26,"04/01/23 - 04/30/24",950,995,1045,1250,null,{"$f":"E19/31*23","v":738.22580645161281},775.32]
[1,27,"08/01/24 - 07/31/25",985,1030,1030,1250,null,{"$f":"E20/31*23","v":764.19354838709683},{"$f":"F20/31*23","v":764.19354838709683}]
[12,28,"11/15/25 - 11/30/26",1100,930,1115,1250,null,{"$f":"E21/31*23","v":690},827.26]
[]
[null,null,"Monthly",{"$f":"SUM(D2:D22)","v":16898},{"$f":"SUM(E2:E21)","v":19450},{"$f":"SUM(F2:F22)","v":19750},{"$f":"SUM(G2:G21)","v":25000},null,{"$f":"SUM(I2:I22)","v":14401.129032258063},{"$f":"SUM(J2:J22)","v":14653.221290322581}]
[null,null,"Yearly ",null,{"$f":"E23*12","v":233400},null,{"$f":"G23*12","v":300000}]