{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"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":185,"n_cols":8,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
["Individual Apartment Improvements:"]
[]
["Apartment #","Bedroom Count"]
[]
[]
["B16",2,"Kitchen Cabinets 3/2013 $4000.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,4400]
[]
[101,2,"Kitchen Cabinets 2/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,4400]
[]
[102,2,"Kitchen Cabinets 2/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 3/2022 $1100.00"]
[null,null,"Carpet & Laminate HW 3/2022 $2300.00"]
[null,null,"Bathroom Cabinet 3/2022 $200.00"]
[null,null,"Toilet 3/2022 $150.00",null,null,null,8150]
[]
[103,2,"Kitchen Cabinets 3/2013 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 3/2022 $1100.00"]
[null,null,"Bathroom Cabinet 3/2022 $200.00"]
[null,null,"Toilet 3/2022 $150.00",null,null,null,5850]
[]
[104,1,"Fridge & Stove 9/2013 $900.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,1300]
[]
[105,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 11/2021 $1200.00"]
[null,null,"Carpet & Laminate HW 11/2021 $2300.00"]
[null,null,"Bath Cabinet 11/2021 $200.00"]
[null,null,"Toilet 11/2021 $150.00",null,null,null,8250]
[]
[106,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,4400]
[]
[107,1,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,4400]
[]
[108,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[109,1,"Ptac 10/2022 $400.00",null,null,null,3350]
[null,null,"Fridge & Stove 3/2023 $1200.00"]
[null,null,"Carpet & Laminate 3/2023 $1400.00"]
[null,null,"Bath Cabinet 3/2023 $200.00"]
[null,null,"Toilet 3/2023 $150.00"]
[]
[110,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[111,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[112,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[113,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[201,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 5/2022 $1200.00"]
[null,null,"Carpet & Laminate HW 5/2022 $2300.00"]
[null,null,"Bath Cabinet 5/2022 $200.00"]
[null,null,"Toilet 5/2022 $150.00",null,null,null,8250]
[]
[202,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00",null,null,null,4400]
[]
[203,2,"Kitchen Cabinets 3/2013 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Toilet 12/2022 $150.00",null,null,null,4550]
[]
[204,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[205,2,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[206,2,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 8/2022 $1200.00"]
[null,null,"Carpet & Laminate HW 8/2022 $2300.00"]
[null,null,"Bath Cabinet 8/2022 $200.00"]
[null,null,"Toilet 8/2022 $150.00",null,null,null,4250]
[]
[207,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[208,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[209,1,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 12/2022 $1200.00"]
[null,null,"Laminate HW 12/2022 $500.00"]
[null,null,"Bath Cabinet 12/2022 $200.00"]
[null,null,"Toilet 12/2022 $150.00",null,null,null,2450]
[]
[210,1,"Kitchen Cabinets 10/2013 $4500.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 6/2022 $1200.00"]
[null,null,"Carpet & Laminate HW 6/2022 $1400.00"]
[null,null,"Bath Cabinet 6/2022 $200.00"]
[null,null,"Toilet 6/2022 $150.00",null,null,null,7850]
[]
[211,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[212,1,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 2/2023 $1400.00"]
[null,null,"Carpet & Laminate HW 2/2023 $1400.00"]
[null,null,"Bath Cabinet 2/2023 $200.00"]
[null,null,"Toilet 2/2023 $150.00",null,null,null,3550]
[]
[213,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[301,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 1/2023 $1400.00"]
[null,null,"Carpet & Laminate HW 1/2023 $2300.00"]
[null,null,"Bath Cabinet 1/2023 $200.00"]
[null,null,"Toilet 1/2023 $150.00",null,null,null,8450]
[]
[302,2,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 1/2023 $1400.00"]
[null,null,"Carpet & Laminate HW 1/2023 $2300.00"]
[null,null,"Bath Cabinet 1/2023 $200.00"]
[null,null,"Toilet 1/2023 $150.00",null,null,null,4450]
[]
[303,2,"Kitchen Cabinets 9/2021 $5500.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 9/2021 $1200.00"]
[null,null,"Carpet & Laminate HW 9/2021 $2300.00"]
[null,null,"Bath Cabinet 9/2021 $200.00"]
[null,null,"Toilet 9/2021 $150.00",null,null,null,9750]
[]
[304,1,"Ptac 10/2022 $400.00"]
[null,null,"Kitchen Cabinets 5/2023 $2800"]
[null,null,"Fridge & Stove 5/2023 $1200"]
[null,null,"Carpet & Laminate HW 5/2023 $1400"]
[null,null,"Bath Cabinet 5/2023 $250"]
[null,null,"Toilet 5/2023 $150",null,null,null,6200]
[]
[305,2,"Kitchen Cabinets 12/2012 $4000.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Toilet 7/2022 $150.00",null,null,null,4550]
[]
[306,2,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[307,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[308,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[309,1,"Ptac 10/2022 $400.00",null,null,null,400]
[]
[310,1,"Kitchen Cabinets 6/2015 $4500.00"]
[null,null,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 2/2022 $1200.00"]
[null,null,"Carpet & Laminate HW 2/2022 $1400.00"]
[null,null,"Bath Cabinet 2/2022 $200.00"]
[null,null,"Toilet 2/2022 $150.00",null,null,null,7850]
[]
[311,1,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 2/2022 $1200.00"]
[null,null,"Carpet & Laminate HW 2/2022 $1400.00"]
[null,null,"Bath Cabinet 2/2022 $200.00"]
[null,null,"Toilet 2/2022 $150.00",null,null,null,3350]
[]
[312,1,"Ptac 10/2022 $400.00"]
[null,null,"Fridge & Stove 2/2023 $1400.00"]
[null,null,"Carpet & Laminate HW 2/2023 $1400.00"]
[null,null,"Bath Cabinet 2/2023 $200.00"]
[null,null,"Toilet 2/2023 $150.00",null,null,null,3550]
[]
[313,1,"Ptac 10/2022 $400.00"]
[null,null,"Fridge 9/2020 $600.00",null,null,null,1000]
[]
[{"$nulls":6},"SUB",{"$f":"SUM(G7:G167)","v":134950}]
[]
[]
["Building Improvements"]
[]
["Windows","1st Floor",2013,null,null,null,15000]
[null,"2nd Floor",2021,null,null,null,22000]
[null,"3rd Floor",2021,null,null,null,22000]
[]
["Roof ","New Overlay",2022,null,null,null,45000]
[]
["Laundry Room","New Flooring ",2022,null,null,null,2500]
[]
[{"$nulls":6},"SUB",{"$f":"SUM(G174:G180)","v":106500}]
[]
[]
[{"$nulls":6},"GRAND",{"$f":"SUM(H169:H182)","v":241450}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}