{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rent Roll & Financials"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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 & Financials","index":0,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,1,1,6],[9,1,9,4]]}
[]
[null,"Rent Roll"]
[null,"Property ","Tenants","Lease Start date","Lease End date","Rent","Collected SD"]
[null,"1003 West Orange Street - A","Ralph Felton","2026-05-14","2027-05-13",986,2175]
[null,"1001 West Orange Street - B","Sharita Bruce","2025-02-14","2027-02-13",980,1975]
[null,"1003 West Orange Street - B","Gregory Welcome","2023-12-04","2026-12-04",980,2170]
[null,"1005 West Orange Street - B","Shannon Carrasco","2025-09-26","2026-09-25",950,1975]
[null,"1005 West Orange Street - A","Alanda Smith Farrow","2025-06-12","2026-06-11",950,1025]
[null,"1001 West Orange Street - A","Amelia Flynn","2026-04-17","2027-04-16",1050,2175]
[null,"Grand Total",null,null,null,{"$f":"SUM(F4:F9)","v":5896},{"$f":"SUM(G4:G9)","v":11495}]
[]
[]
[null,"Property ","Monthly Rent","Property Tax","Insurance","Provision for Repairs, Vacancy & Collection Loss @20% of Gross Rent","Net Income - Monthly"]
[null,"1003 West Orange Street - A",986,25.868750000000002,34.375,{"$f":"C14*20%","v":197.20000000000002},{"$f":"C14-SUM(D14:F14)","v":728.55624999999998}]
[null,"1001 West Orange Street - B",980,25.868750000000002,34.375,{"$f":"C15*20%","v":196},{"$f":"C15-SUM(D15:F15)","v":723.75625000000002}]
[null,"1003 West Orange Street - B",980,25.868750000000002,34.375,196,723.75625000000002]
[null,"1005 West Orange Street - B",950,25.868750000000002,34.375,190,699.75625000000002]
[null,"1005 West Orange Street - A",950,25.868750000000002,34.375,190,699.75625000000002]
[null,"1001 West Orange Street - A",1050,25.868750000000002,34.375,210,779.75625000000002]
[null,"Grand Total",{"$f":"SUM(C14:C19)","v":5896},{"$f":"SUM(D14:D19)","v":155.21250000000001},206.25,1179.2,4355.3374999999996]