{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Rent Roll","Costs"],"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":14,"n_cols":15,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Address","City","State","Zip","County","# of Units","BD","BA","SF","Year Built","Entity","Rent","Status","Start","End"]
["Viper Portfolio ($1,239,900.00)"]
["1137 15th Place SW, Birmingham, AL 35211","Birmingham","AL",35211,"Jefferson",1,3,1.5,1284,1928,"Viper",900,"Vacant"]
["1433 Rayfield,  Birmingham, AL 35228","Birmingham","AL",35228,"Jefferson",1,3,1,1064,1950,"Viper",850,"Vacant"]
["1437 44th St, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,3,1,1342,1930,"Viper",1100,"Occupied","2025-08-01","2026-07-31"]
["1517 Carol Circle, Midfield, AL 35228","Birmingham","AL",35228,"Jefferson",1,3,1,948,1960,"Viper",1000,"Occupied","2025-09-03","2026-08-31"]
["2307 17th St SW, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,4,2,1260,1960,"Viper",1050,"Occupied","2022-05-06","2026-05-31"]
["2336 22nd St, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,3,1,1410,1930,"Viper",850,"Occupied","2024-08-27","2025-08-31"]
["2629 17th St, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,3,1,1603,1930,"Viper",975,"Occupied","2025-05-01","2026-04-30"]
["4609 Ave R, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,3,1,1581,1920,"Viper",950,"Occupied","2024-06-01","2026-05-31"]
["4705 40th Place N, Birmingham, AL 35217","Birmingham","AL",35217,"Jefferson",1,3,2,1176,1948,"Viper",900,"Occupied","2025-04-12","2026-04-30"]
["4900 Court I, Birmingham, AL 35208","Birmingham","AL",35208,"Jefferson",1,3,1,1386,1947,"Viper",825,"Occupied","2024-05-01","2026-04-30"]
["5128 McClain St, Brighton AL 35020","Bessemer","AL",35020,"Jefferson",1,3,1,1514,1957,"Viper",850,"Occupied","2022-10-01","2026-10-31"]
["928 25th St SW, Birmingham, AL 35211","Birmingham","AL",35211,"Jefferson",1,3,1,1036,1920,"Viper",925,"Vacant"]

{"sheet":"Costs","index":1,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Address","Rental","2026 Rent Possible","2024 Tax","Insurance","Mgmt Fee 2024","Net Rent before maintenance"]
["Viper Portfolio ($1,239,900.00)"]
["1137 15th Place SW, Birmingham, AL 35211",875,900,1100,921,1015]
["1433 Rayfield,  Birmingham, AL 35228",825,850,825,789,776]
["1437 44th St, Birmingham, AL 35208",950,1100,1164,954,1350]
["1517 Carol Circle, Midfield, AL 35228",995,1000,1182,719,250]
["2307 17th St SW, Birmingham, AL 95208",995,1050,1441,9300,1194]
["2336 22nd St, Birmingham, AL 35208",800,850,1262,996,927]
["2629 17th St, Birmingham, AL 35208",925,975,1683,839,1110]
["4609 Ave R, Birmingham, AL 35208",950,950,1915,1098,1340]
["4705 40th Place N, Birmingham, AL 35217",850,900,1319,856,1020]
["4900 Court I, Birmingham, AL 35208",925,925,1265,980,1166]
["5128 McClain St, Brighton AL 35020",825,825,938,816,990]
["928 25th St SW, Birmingham, AL 35211",845,850,949,772,1024]
["Total",{"$f":"SUM(B3:B14)","v":10760},null,{"$f":"SUM(D3:D14)","v":15043},{"$f":"SUM(E3:E14)","v":19040},{"$f":"SUM(F3:F14)","v":12162},{"$f":"B15*12-D15-E15-F15","v":82875}]