{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Current Rent Roll","Expected RR at Settlement"],"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":"Current Rent Roll","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Property","Unit","Unit Type","Tenants","Lease Start","Lease End","Security Deposit","Gross Rent Amount"]
[]
["2129 Pine St","1F","Studio","Lorenzo Centrella","2026-08-25","2027-08-31",1450,1450]
["2129 Pine St","1R","Studio","Alex Waltz, Natalie Richards","07/01/2026","08/31/2027",1744,1744]
["2129 Pine St","2F","Studio","Christian Ong and Marygrace Sebastian","08/15/2026","08/31/2027",1600,1600]
["2129 Pine St","2R","1Bd 1Bth","Andrew Young, Paden Young","07/01/2026","08/31/2027",1925,1925]
["2129 Pine St","3F","1Bd 1 Bth (Loft)","Mitchell Woodward","06/01/2026","07/31/2027",2320,2320]
["2129 Pine St","3R","1Bd 1Bth","David Spring","07/26/2026","09/30/2027",1807,1807]
[]
[]
["2402 Spruce St","1F","1Bd 1Bth","Emma Tian","08/01/2026","07/31/2027",1400,1400]
["2402 Spruce St","1R","Studio","Cassadee Stagliano","08/28/2026","08/31/2027",1300,1300]
["2402 Spruce St","2F","1Bd 1Bth","James Liotta","01/24/2026","02/28/2027",1523,1523]
["2402 Spruce St","2R","Studio","Under Renovation"]
["2402 Spruce St","3F","1Bd 1Bth","Lukasz Suprewicz","11/01/2025","10/31/2026",1570,1570]
["2402 Spruce St","3R","Studio","Suzy Adams","08/10/2026","08/31/2027",1300,1300]
[]
[]
["1725 Bainbridge St","1F","Studio","Jack White, Jenny Gaintner","07/01/2026","08/31/2027",1283,1283]
["1725 Bainbridge St","1R","Studio",null,"MTM",null,1485,1485]
["1725 Bainbridge St","2F","Studio","Tour 8/7","MTM",null,1240,1240]
["1725 Bainbridge St","2R","Studio","Tour 8/7","MTM",null,1230,1230]
["1725 Bainbridge St","3F","Studio","Astrid Hurtado","2026-08-06","2027-08-31",1250,1250]
[]
[{"$nulls":6},"Monthly Total",{"$f":"SUM(H4:H24)","v":24427}]
[]
[{"$nulls":6},"Annual Total",{"$f":"H26*12","v":293124}]

{"sheet":"Expected RR at Settlement","index":1,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Property","Unit","Unit Type","Tenants","Lease Start","Lease End","Security Deposit","Gross Rent Amount"]
[]
["2129 Pine St","1F","Studio","Lorenzo Centrella","2026-08-25","2027-08-31",1450,1450]
["2129 Pine St","1R","Studio","Alex Waltz, Natalie Richards","07/01/2026","08/31/2027",1744,1744]
["2129 Pine St","2F","Studio","Christian Ong and Marygrace Sebastian","08/15/2026","08/31/2027",1600,1600]
["2129 Pine St","2R","1Bd 1Bth","Andrew Young, Paden Young","07/01/2026","08/31/2027",1925,1925]
["2129 Pine St","3F","1Bd 1 Bth (Loft)","Mitchell Woodward","06/01/2026","07/31/2027",2320,2320]
["2129 Pine St","3R","1Bd 1Bth","David Spring","07/26/2026","09/30/2027",1807,1807]
[]
[]
["2402 Spruce St","1F","1Bd 1Bth","Emma Tian","08/01/2026","07/31/2027",1400,1400]
["2402 Spruce St","1R","Studio","Cassadee Stagliano","08/28/2026","08/31/2027",1300,1300]
["2402 Spruce St","2F","1Bd 1Bth","James Liotta","01/24/2026","02/28/2027",1523,1523]
["2402 Spruce St","2R","Studio",null,null,null,1300,1300]
["2402 Spruce St","3F","1Bd 1Bth","Lukasz Suprewicz","11/01/2025","10/31/2026",1570,1570]
["2402 Spruce St","3R","Studio","Suzy Adams","08/10/2026","08/31/2027",1300,1300]
[]
[]
["1725 Bainbridge St","1F","Studio","Jack White, Jenny Gaintner","07/01/2026","08/31/2027",1283,1283]
["1725 Bainbridge St","1R","Studio",null,null,null,1250,1250]
["1725 Bainbridge St","2F","Studio",null,null,null,1250,1250]
["1725 Bainbridge St","2R","Studio",null,null,null,1250,1250]
["1725 Bainbridge St","3F","Studio","Astrid Hurtado","2026-08-05","2027-08-31",1250,1250]
[]
[{"$nulls":6},"Monthly Total",{"$f":"SUM(H4:H24)","v":25522}]
[]
[{"$nulls":6},"Annual Total",{"$f":"H26*12","v":306264}]