{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Apt Detail","Rent+Lease","Taxes+Ins+Mortgage"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Apt Detail","index":0,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":9},{"$f":"SUBTOTAL(9,J2:J3906)","v":2495.5104166666665}]
["Apt","Item","Name","Width\n(Inches)","Height\n(Inches)","Length\n(Inches)","Width\n(Feet)","Height\n(Feet)","Length\n(Feet)","Sq Ft\nLiving","Notes"]
["A","Room","Bathroom w/shower",79,96,120,{"$f":"SUM(D3/12)","v":6.583333333333333},8,10,{"$f":"SUM(G3*I3)","v":65.833333333333329},"Refinished shower. New Toilet and Vanity sink.  (Age < 6 Months)"]
["A","Room","Bedroom",121,114,180,10.083333333333334,9.5,15,{"$f":"SUM(G4*I4)","v":151.25}]
["A","Exterior","Building Dimension (800 s/f )",240,null,480,{"$f":"SUM(D5/12)","v":20},null,{"$f":"SUM(F5/12)","v":40},null,"Half of Duplex Building"]
["A","Room","Closet (Coat)",26,84,72,{"$f":"SUM(D6/12)","v":2.1666666666666665},{"$f":"SUM(E6/12)","v":7},{"$f":"SUM(F6/12)","v":6},null,"Access  from living room. Double doors. Storage area above w/double doors."]
["A","Room","Closet (Master Bedroom)",26,84,72,{"$f":"SUM(D7/12)","v":2.1666666666666665},{"$f":"SUM(E7/12)","v":7},{"$f":"SUM(F7/12)","v":6},null,"Bi-fold wood decorator doors. Storage area above w/double doors."]
["A","Room","Flooring",{"$nulls":7},"Rigid core Luxury vinyl 12\" x 24\" planking thoughout - Light grey/white stone look."]
["A","Room","Hallway (To Living, Bdrm & Bath)",42,114,156,{"$f":"SUM(D9/12)","v":3.5},{"$f":"SUM(E9/12)","v":9.5},{"$f":"SUM(F9/12)","v":13},{"$f":"SUM(G9*I9)","v":45.5}]
["A","Appliance/Fixture","HVAC",{"$nulls":7},"Pioneer Mini-split Heat Pumps (24k Living+Kitchen, 12k Bedroom+Bath)\nNOTE: Roof mount Evaporative Cooler decomissioned and disconnected from water source."]
["A","Room","Kitchen",{"$nulls":7},"See: Living Room/Kitchen"]
["A","Room","Kitchen Island",42,36,72,{"$f":"SUM(D12/12)","v":3.5},3,6,null,"Countertop matches Kitchen counters. Hanging lights.  (Age < 6 months)"]
["A","Room","Laundry (access via bathroom)",31,96,116,2.5833333333333335,8,9.6666666666666661,{"$f":"SUM(G13*I13)","v":24.972222222222221},"Washer-Dryer Combo - Water Heater (Age < 6 months)."]
["A","Room","Living Room/Kitchen",231,114,286,19.25,9.5,23.833333333333332,{"$f":"SUM(G14*I14)","v":458.79166666666663},"Open concept with Kitchen island. Wall and Base Cabinetry (Age < 6 months)"]
["A","Appliance/Fixture","Microwave",{"$nulls":7},"Built-In over Stove. 30\" x 16\" x 15.5\"  (Age < 6 months)"]
["A","Exterior","Patio (covered)",96,96,192,{"$f":"SUM(D16/12)","v":8},{"$f":"SUM(E16/12)","v":8},{"$f":"SUM(F16/12)","v":16},null,"Concrete floor with framed solid roof. Steel gate. (Age < 2 months)"]
["A","Appliance/Fixture","Refrigerator",{"$nulls":7},"Double door stainless 36\" x 30\"  (Age < 6 months)"]
["A","Renovation","Renovation",{"$nulls":7},"Complete - Every room, cabinets, fixtures, flooring  (Age < 6 months)"]
["A","Exterior","Side Yard",120,null,480,{"$f":"SUM(D19/12)","v":10},null,{"$f":"SUM(F19/12)","v":40},null,"Gravel area"]
["A","Appliance/Fixture","Sink",{"$nulls":7},"Double stainless 33\"  (Age < 6 months)"]
["A","Appliance/Fixture","Stove/Oven",{"$nulls":7},"Electric w/glass cooktop 30\" (Age < 6 months)"]
["B","Exterior","Backyard  (840 s/f )",336,null,360,{"$f":"SUM(D22/12)","v":28},null,{"$f":"SUM(F22/12)","v":30},null,"Fenced-in graveled area"]
["B","Room","Bathroom w/shower",79,96,120,6.583333333333333,{"$f":"SUM(E23/12)","v":8},10,{"$f":"SUM(G23*I23)","v":65.833333333333329},"Refinished shower. New Toilet and Vanity sink.  (Age < 2 Years)"]
["B","Room","Bedroom",131.5,114,173,10.958333333333334,{"$f":"SUM(E24/12)","v":9.5},14.416666666666666,{"$f":"SUM(G24*I24)","v":157.98263888888889}]
["B","Exterior","Building Dimension (800 s/f )",240,null,480,20,null,40,null,"Half of Duplex Building"]
["B","Room","Closet (Coat)",29,114,62,2.4166666666666665,{"$f":"SUM(E26/12)","v":9.5},5.166666666666667,null,"Access  from living room."]
["B","Room","Closet (Master Bedroom)",26,84,82,2.1666666666666665,{"$f":"SUM(E27/12)","v":7},6.833333333333333,{"$f":"SUM(G27*I27)","v":14.805555555555554},"Sliding double decorator doors."]
["B","Room","Dining Area",98,114,73.5,8.1666666666666661,{"$f":"SUM(E28/12)","v":9.5},6.125,{"$f":"SUM(G28*I28)","v":50.020833333333329}]
["B","Room","Flooring",{"$nulls":7},"Rigid core Luxury vinyl planking thoughout - Light tan/white stone look. (Age ~ 2 yrs)"]
["B","Room","HVAC",{"$nulls":7},"Pioneer Mini-split Heat Pumps  (Age ~ 3 yrs, 18k + 12k Living+Kitchen, 12k Bedroom+Bath)\nNOTE: Roof mount Evaporative Cooler decomissioned and disconnected from water source."]
["B","Room","Kitchen",98,114,157.5,{"$f":"SUM(D31/12)","v":8.1666666666666661},9.5,13.125,{"$f":"SUM(G31*I31)","v":107.18749999999999},"Wall and Base Cabinetry  (Age < 2 Years)."]
["B","Room","Laundry (access via bathroom)",32,96,87,2.6666666666666665,8,7.25,{"$f":"SUM(G32*I32)","v":19.333333333333332},"Washer-Dryer-Water Heater Room"]
["B","Room","Living Room (w/Coat closet)",209,114,231,17.416666666666668,9.5,19.25,{"$f":"SUM(G33*I33)","v":335.27083333333337},"Coat closet 32\" x 72\""]
["B","Exterior","Patio (covered) with open courtyard",119.5,96,228,9.9583333333333339,8,19,null,"Concrete floor w/solid roof. Privacy walls and steel gates  (Age < 6 years)"]
["B","Appliance/Fixture","Refrigerator",{"$nulls":7},"Double door stainless 36\" x 30\"  (Age < 6 months)"]
["B","Renovation","Renovation",{"$nulls":7},"Complete - Every room, cabinets, fixtures, flooring  (Age < 3 years)"]
["B","Appliance/Fixture","Sink",{"$nulls":7},"Double stainless 32\" (Age ~ 2 yrs)"]
["B","Appliance/Fixture","Stove",{"$nulls":7},"Electric Stove w/Glass cooktop/Oven 30\" (Age ~ 2 yrs)"]
["C","Exterior","Backyard (1344 s/f )",336,null,576,{"$f":"SUM(D39/12)","v":28},null,{"$f":"SUM(F39/12)","v":48},null,"Fenced-in graveled area"]
["C","Room","Bathroom-Guest (1/2 bath)",48,108,60,4,{"$f":"SUM(E40/12)","v":9},5,{"$f":"SUM(G40*I40)","v":20},"Toilet and Vanity sink.  (Age < 9 months)"]
["C","Room","Bathroom-Master w/shower",48,108,94,4,{"$f":"SUM(E41/12)","v":9},7.833333333333333,{"$f":"SUM(G41*I41)","v":31.333333333333332},"New Shower stall, Toilet & Vanity sink.  (Age < 9 months)"]
["C","Room","Bedroom-Den",96,108,108,8,{"$f":"SUM(E42/12)","v":9},9,{"$f":"SUM(G42*I42)","v":72}]
["C","Room","Bedroom-Master",121,108,159,10.083333333333334,{"$f":"SUM(E43/12)","v":9},13.25,{"$f":"SUM(G43*I43)","v":133.60416666666669},"Ceiling fan with remote."]
["C","Exterior","Building Dimension (1100 s/f)",340,null,462,28.333333333333332,null,38.5,null,"Single family building"]
["C","Room","Closet (Master Bedroom)",29,108,94,2.4166666666666665,{"$f":"SUM(E45/12)","v":9},7.833333333333333,{"$f":"SUM(G45*I45)","v":18.930555555555554},"Sliding mirrored doors"]
["C","Room","Closet (Water Heater)",31,108,48,2.5833333333333335,{"$f":"SUM(E46/12)","v":9},4,{"$f":"SUM(G46*I46)","v":10.333333333333334},"Rebuilt Age < 5 Years"]
["C","Room","Dining Room",109,108,165,9.0833333333333339,{"$f":"SUM(E47/12)","v":9},13.75,{"$f":"SUM(G47*I47)","v":124.89583333333334},"Adjoins the Living room."]
["C","Appliance/Fixture","Dishwasher",{"$nulls":7},"Under-counter (Age < 6 Years)"]
["C","Room","Dressing Room off Master Bdrm",77,108,101,{"$f":"SUM(D49/12)","v":6.416666666666667},{"$f":"SUM(E49/12)","v":9},{"$f":"SUM(F49/12)","v":8.4166666666666661},{"$f":"SUM(G49*I49)","v":54.006944444444443},"In-wall storage shelving  4' x 8' x 16\""]
["C","Room","Flooring",{"$nulls":7},"1) Master Bdrm - Rigid core Luxury vinyl planking - Light grey/white stone look. Ceramic tile in dressing room & closet.\n2) Kitchen - Vinyl cushion decorator tile\n3) All other rooms - Dark rosewood hi-grade laminate."]
["C","Appliance/Fixture","HVAC",{"$nulls":7},"Rooftop HVAC package Units (2) zoned."]
["C","Room","Kitchen cooking area",94,108,208,{"$f":"SUM(D52/12)","v":7.833333333333333},9,17.333333333333332,{"$f":"SUM(G52*I52)","v":135.77777777777777},"Wall and Base Cabinetry. Dishwasher"]
["C","Room","Kitchen dining Area",63,108,94,5.25,9,7.833333333333333,{"$f":"SUM(G53*I53)","v":41.125},"Ceiling fan"]
["C","Room","Laundry",96,108,114,8,9,9.5,{"$f":"SUM(G54*I54)","v":76},"Washer-Dryer (Age < 3 Years) & base storage cabinets with counter."]
["C","Room","Living Room",163,108,248,13.583333333333334,9,20.666666666666668,{"$f":"SUM(G55*I55)","v":280.72222222222223}]
["C","Appliance/Fixture","Microwave",{"$nulls":7},"Countertop style"]
["C","Exterior","Patio (covered) with open courtyard",119.5,96,228,{"$f":"SUM(D57/12)","v":9.9583333333333339},{"$f":"SUM(E57/12)","v":8},{"$f":"SUM(F57/12)","v":19},null,"Concrete floor w/solid roof. Privacy walls and steel gates (Age < 6 years)"]
["C","Appliance/Fixture","Refrigerator",{"$nulls":7},"Double door 36\" x 30\"  (Age < 8 Years)"]
["C","Renovation","Renovation",{"$nulls":7},"All paint, fixtures, and flooring. Kitchen cabinets refinished.  (Age 1-5 years)"]
["C","Appliance/Fixture","Sink",{"$nulls":7},"Double stainless 32\""]
["C","Appliance/Fixture","Stove/Oven",{"$nulls":7},"Electric Stove/Oven (Age ~ 6 yrs)"]

{"sheet":"Rent+Lease","index":1,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Apt","Sq/Ft","Rent\n(monthly)","Lease\nEnd Date"]
["A",800,950,"2026-11-01"]
["B",800,800,"2026-09-30"]
["C",1120,1000,"2026-11-01"]

{"sheet":"Taxes+Ins+Mortgage","index":2,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Property Taxes\nFull year\n(Maricopa County)","Property\nInsurance\n(Auto-Owners)","Mortgage Payoff\n2026-04-30\n(Wells Fargo)"]
[662.48,2821.19,43535.38]