{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Rent Roll","P & L 2025"],"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","index":0,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["Rent Roll - 218-222 Division Ave S"]
[]
["Unit","Sq Ft.","Office/Bed/Bath","Tenant","Deposit","Start Date","End Date","Monthly","Utilities","Comment"]
[218,850,"0/2/1","Emma and Austin",1525,"2025-06-06","2026-06-05",1400,"G,E","Emma wants 220 if/when Justin and Claire move"]
[220,1300,"0/0/1","Justin and Claire Murphy",null,"2025-06-01","2026-05-31",1200,"G,E"]
["222S",750,"1/0/1","Betterment Enterprises Inc.",1000,"2025-01-01","2026-12-31",1175,null,"Renewed, Non-Profit, General Services"]
["222N",1400,"0/0/.5","Crash Industries LLC",null,"2025-01-01","2026-12-31",1150,null,"Renewed, Commercial, Shipping and Warehouse"]
["Billboards",null,null,"Outfront Media",null,"2020-03-01","2030-02-28",477,null,"Bi-annual increases"]
["Total",{"$nulls":6},{"$f":"SUBTOTAL(109,Table1[Monthly])","v":5402}]

{"sheet":"P & L 2025","index":1,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Profit and Loss - 2025"]
[]
["Income"]
[null,"Rents",null,null,61076.1,null,"$65k for 2026"]
[]
["Expenses"]
[null,"Estimated Taxes",null,null,10000]
[null,"Special Invoice",null,null,661.56]
[null,"Insurance",null,null,3369.13]
[null,"Maintenance",null,null,500]
[null,"Utilities"]
[null,null,"Gas",1536.24]
[null,null,"Electric",{"$f":"119.37*12","v":1432.44}]
[null,null,"Water",813.74]
[null,null,"Trash",220]
[null,null,"Internet",{"$f":"99.99*12","v":1199.8799999999999}]
[null,"Utilities Total",null,null,{"$f":"SUM(D12:D16)","v":5202.3}]
["Expenses Total",null,null,null,{"$f":"E7+E8+E9+E10+E17","v":19732.989999999998}]
[]
["Profit",null,null,null,{"$f":"E4-E18","v":41343.11}]