{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["P&L","rent roll"],"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":"P&L","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["(ADDRESS)"]
["Pro Forma"]
[]
["Income "]
["Tenant Name / Vacant",null,"Base Monthly Annual Rent"," Annual Rent"]
["Unit 1",null,1150]
["Unit 2",null,1200]
["Unit 3",null,1500]
[]
[]
["Rental Income",null,{"$f":"C6+C7+C8","v":3850},{"$f":"C11*12","v":46200}]
["Other Income (collectibles)"]
["Effective Rental Income",null,null,{"$f":"SUM(D11,D12)","v":46200}]
["Vacancy Rate __%"]
["Gross Operating Income",null,null,{"$f":"C15812","v":0}]
[]
["Operating Expenses"]
["Insurance",null,296,{"$f":"C18*12","v":3552}]
["Taxes",null,290,{"$f":"C19*12","v":3480}]
["Maintenance & Repairs"]
["Pest Control",null,23,{"$f":"C21*12","v":276}]
["Lawn Care",null,165,{"$f":"C22*12","v":1980}]
["Landscaping"]
["Maintenance & Repairs",null,200,2400]
["POA",null,9,{"$f":"9*12","v":108}]
["Total Operating Expenses",null,{"$f":"SUM(C18:C25)","v":983},{"$f":"SUM(D18:D25)","v":11796}]
[]
[]
["Net Operating Income (NOI)",null,{"$f":"C11-C26","v":2867},{"$f":"D11-D26","v":34404}]
[]
["Cap Rate",0.1]

{"sheet":"rent roll","index":1,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Tenant / Vacant","Suite #","Sq. Ft.","Original Date of Move In","Commencement Date","Expiration Date","Monthly Rent","Security Deposit"]
[]
["2417 Waterwood",null,616,"2025-12-01",null,"2026-12-01",1150,1150]
[]
["2435 Waterwood",null,616,"2026-02-15",null,"2027-02-15",1200,250]
[]
["2483 Waterwood",null,1565,"2026-01-24",null,"2027-01-24",1500,"1900-09-06"]