{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["RENT ROLL",{"$nulls":6},"May collections"]
[]
["1ST FLOOR ","suite","useable ","rentable sq ft","monthly","Lease start","Lease end",null,"security ","options "]
[]
["Wirthaus Restaurant","101/102",2057,2713,11928,"2021-03-01","2036-02-28",11928,15100,null,2036]
["Salon Monteria/Tookie",105,816,1076,4218.01,"2023-08-01","2029-10-31",4218.01,6365,"3 year"]
["Mee Dee Thai Kitchen",106,1283,1693,7426.3,"2024-01-01","2029-12-31",7426.3,7000]
[]
["2ND FLOOR"]
[]
["Rawplug import svc","201/204",791,1082,3182.7,"2023-04-01","2027-03-31",3182.7,3000]
["Artists and Cultre ","203a",571,881,2030.6,"2026-04-01","2027-03-31",2030.6,2030.6]
["VERIZON SERVER ROOM #203","utility rm ",614,841,3244.5,"2008-02-01","2028-02-01",3244.5,null,"(2) 5 YEAR"]
["Lotumn-Autum","205/206",869,1191,3000,"2026-02-01","2027-08-01",3000,3000]
["Landau Insurance","208/208a",1590,2177,4500,null,"2028-06-01",4500,1650,"(2) 1 YEAR"]
[]
["ROOFTOP"]
[]
["VERIZON","ROOFTOP",null,null,2246.17,"2008-02-01","2028-02-01",2246.17,5000,"(2) 5 YEAR"]
["Dish-default removal ","ROOFTOP",null,null,3824.54,"2023-04-01","2028-03-30",0]
[]
["Mr. Charles storage sub-terranian","009/011",1488,1488,1500,"2023-07-01",null,1500,1500]
[null,"012/010",864]
[null,null,{"$f":"SUM(C5:C22)","v":10079},{"$f":"SUM(D5:D22)","v":13142}]
["totals ",null,null,null,{"$f":"SUM(E5:E22)","v":47100.82},null,null,{"$f":"SUM(H5:H23)","v":43276.28},{"$f":"SUM(I5:I20)","v":43145.599999999999}]
[]
["monthly total without dish",null,null,null,{"$f":"E25-E20","v":43276.28}]
[]
["NEW  MO ADJUSTED RENTS",null,null,null,{"$f":"SUM(E27:E28)","v":43276.28}]
["Annual Gross",{"$f":"E29*12","v":519315.36}]
["less expense est.",-180000]
[null,null,null,"proj sell price ","cap rate"]
["net",{"$f":"SUM(B30:B32)","v":339315.36},null,5500000,{"$f":"B33/D33","v":6.1693701818181818E-2}]