{"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":28,"n_cols":20,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[3,0,3,2],[5,0,5,2]]}
["Rent Roll Analysis"]
["Loft on Louise"]
["10/01/24"]
["Resident Name",null,null,"Unit Type","GPR","Vacancy \nLoss","Net Rent","Utility Billback","Total Rent","SF\n","Rent/PSF","Security \nDeposit","Pet Deposit","Lease In","Lease Out"]
[]
["2504 Louise St"]
["Unit","Apt"]
[1,110,"Anil Pathak","1 Bd 1 Ba",1045,0,{"$f":"E8-F8","v":1045},50,{"$f":"G8+H8","v":1095},534,{"$f":"E8/J8","v":1.9569288389513109},1095,null,"2024-08-31","2025-08-28"]
[2,111,"Aldo Fernandez","1 Bd 1 Ba",915,0,{"$f":"E9-F9","v":915},50,{"$f":"G9+H9","v":965},534,1.7134831460674158,300,null,"2020-07-28","2025-07-31"]
[3,112,"Oziel Escalante","1 Bd 1 Ba",1045,0,{"$f":"E10-F10","v":1045},50,1095,534,1.9569288389513109,500,null,"2024-08-02","2025-07-31",{"$nulls":4}," "]
[4,114,"Robert Hawley","1 Bd 1 Ba",995,0,995,50,1045,534,1.8632958801498127,500,250,"2024-01-23","2024-12-31"]
[5,115,"Sidney Washington","1 Bd 1 Ba",995,0,995,50,1045,534,1.8632958801498127,500," ","2024-07-24","2024-12-31"]
[6,116,"Kailey Manning","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,500,null,"2024-02-07","2025-07-31"]
[7,117,"Maggie Smith","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,995,null,"2023-01-15","2025-05-31",{"$nulls":4}," "]
[8,209,"Ladi-Amor Pettis","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,500," ","2022-08-08","2025-07-31",{"$nulls":4}," "]
[9,210,"Trevion Moore","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,1045,null,"2023-03-24","2025-12-31"]
[10,211,"Nakooma K.","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,500,500,"2023-06-21","2025-05-31"]
[11,212,"Blake Alhadef","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,0,null,"2023-08-04","2025-07-31",{"$nulls":4}," "]
[12,214,"Bennett Ray","1 Bd 1 Ba",995,0,995,50,1045,534,1.8632958801498127,500,250,"2024-07-15","2025-06-30",{"$nulls":4}," "]
[13,215,"Benjamin Reichert","1 Bd 1 Ba",915,0,915,50,965,534,1.7134831460674158,400,null,"2021-08-17","2025-07-31"]
[14,216,"James Robles","1 Bd 1 Ba",1045,0,1045,50,1095,534,1.9569288389513109,1045,null,"2024-08-20","2025-07-31"]
[15,217,"Farah Alfar","1 Bd 1 Ba",995,0,995,50,1045,534,1.8632958801498127,500,null,"2023-11-01","2024-10-31"]
[{"$nulls":4},{"$f":"SUM(E8:E22)","v":15215},{"$f":"SUM(F8:F22)","v":0},15215,750,15965,8010,1.8995006242197254,{"$f":"SUM(L8:L22)","v":8880},{"$f":"SUM(M8:M22)","v":1000}]
[]
[{"$nulls":4},"Occupancy"]
[null,null,null,15,{"$nulls":5}," "]
[null,null,null,0,{"$nulls":5}," "]
[null,null,null,{"$f":"SUM(D26:D27)","v":15},{"$f":"D26/D28","v":1}]