{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rent Roll"],"not_rendered":{"charts":0,"images":1,"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":"Rent Roll","index":0,"n_rows":105,"n_cols":14,"rows_kept":105,"cut":false,"hidden":false,"merged":[[93,7,93,9],[100,0,100,4],[101,0,101,1],[101,2,101,4],[101,5,101,6],[101,7,101,9],[79,0,79,6],[82,0,82,4],[92,0,92,4],[93,0,93,1],[93,2,93,4],[93,5,93,6],[73,0,73,6],[75,0,75,6],[76,0,76,6],[77,0,77,6],[78,0,78,6],[67,0,67,6],[68,0,68,6],[69,0,69,6],[71,0,71,6],[72,0,72,6],[61,0,61,6],[62,0,62,6],[63,0,63,6],[64,0,64,6],[65,0,65,6],[54,0,54,6],[55,0,55,6],[57,0,57,6],[58,0,58,6],[59,0,59,6],[48,0,48,6],[49,0,49,6],[50,0,50,6],[51,0,51,6],[53,0,53,6],[41,0,41,6],[43,0,43,6],[44,0,44,6],[45,0,45,6],[46,0,46,6],[35,0,35,6],[36,0,36,6],[38,0,38,6],[39,0,39,6],[40,0,40,6],[29,0,29,6],[30,0,30,6],[32,0,32,6],[33,0,33,6],[34,0,34,6],[23,0,23,6],[24,0,24,6],[25,0,25,6],[27,0,27,6],[28,0,28,6],[16,0,16,6],[17,0,17,6],[19,0,19,6],[20,0,20,6],[21,0,21,6],[9,0,9,6],[11,0,11,6],[12,0,12,6],[14,0,14,6],[15,0,15,6],[5,0,5,7],[5,8,5,10],[5,11,5,13],[7,0,7,6],[8,0,8,6],[0,1,0,3],[2,0,2,4],[3,0,3,7],[3,8,3,10],[3,11,3,13]]}
[null,"Rent Roll\nAs of 4/13/2026, 1294 Piedmont Ave, Current  leases",null,null,""]
[]
["1294 Piedmont Ave"]
["",{"$nulls":7},"Recurring",null,null,""]
["Unit","Tenants","Lease Start","Lease End","Bed/Bath","Rent Cycle","Rent Start","Rent","Charges","Credits","Total","Deposits Held","Prepayments","Balance Due"]
["1294 Piedmont Ave",{"$nulls":7},"",null,null,""]
["01","Carl Wall (Co-signer), Hannah Wall","5/10/2025","5/31/2026","1 Bed/1 Bath","Monthly","2025-05-10",1299,null,0,1364,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1299]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["02","Benjamin Bell","5/15/2020","5/31/2026","1 Bed/1 Bath","Monthly","2025-06-01",1450,null,0,1510,700,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4100 Rental Income",{"$nulls":6},"",1450]
["03","Daniel Rayzel","8/9/2025","8/31/2026","Studio/1 Bath","Monthly","2025-08-09",1299,null,0,1374,974.25,0,0]
["4100 Rental Income",{"$nulls":6},"",1299]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",20]
["04","Katherine Biddle","4/26/2025","4/30/2027","Studio/1 Bath","Monthly","2025-04-26",1199,null,0,1254,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1199]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["05","Christine Harper, Lee Harper (Co-signer)","7/11/2024","7/31/2026","Studio/1 Bath","Monthly","2025-08-01",1250,null,0,1305,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1250]
["06","Sarah Tabb, Katherine Tabb","5/10/2025","7/18/2026","Studio/1 Bath","Monthly","2025-05-10",1199,null,0,1274,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1199]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",20]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["07","Cameron Black","10/15/2022","at-will","1 Bed/1 Bath","Monthly","2025-11-01",1550,null,0,1735,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",20]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1550]
["4200 Other Income - 4227 Month-to-month fee",{"$nulls":6},"",100]
["08","Sydney Terrill, Jeffrey Maurer","5/1/2025","4/30/2027","1 Bed/1 Bath","Monthly","2025-05-01",1299,null,0,1404,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1299]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",40]
["09","Isabella Wilson","7/13/2024","7/31/2026","1 Bed/1 Bath","Monthly","2025-08-01",1495,1580,0,1580,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",20]
["4100 Rental Income",{"$nulls":6},"",1495]
["10","Donna Lobello","9/1/2023","8/31/2026","1 Bed/1 Bath","Monthly","2025-09-01",1500,null,0,1575,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",10]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1500]
["11","Dennis Coble (Co-signer), Seth Coble","4/2/2025","4/30/2026","Studio/1 Bath","Monthly","2025-04-02",1199,null,0,1254,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1199]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["12","Whitley Beasley","11/3/2025","11/30/2026","Studio/1 Bath","Monthly","2025-11-03",1299,null,0,1354,0,0,0]
["4100 Rental Income",{"$nulls":6},"",1299]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["13","Sandra Nelson","4/22/2024","at-will","Studio/1 Bath","Monthly","2025-05-01",1395,null,0,1560,500,0,4687.5]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",10]
["4200 Other Income - 4227 Month-to-month fee",{"$nulls":6},"",100]
["4100 Rental Income",{"$nulls":6},"",1395]
["14","Wayne Huggins","2/15/2022","2/28/2027","Studio/1 Bath","Monthly","2026-03-01",1350,null,0,1405,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",50]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1350]
["15","Catherine Swezey, Laurie Swezey (Co-signer)","2/15/2023","2/28/2027","1 Bed/1 Bath","Monthly","2026-03-01",1500,null,0,1565,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1500]
["16","Daynen Orr","3/25/2025","3/31/2027","1 Bed/1 Bath","Monthly","2026-04-01",1425,null,0,1500,0,0,0]
["4300 Utility Income - 4304 Water Income",{"$nulls":6},"",60]
["4200 Other Income - 4241 Pet Rent",{"$nulls":6},"",10]
["4257 Pass-Through - 4263 Resident Benefit Package",{"$nulls":6},"",5]
["4100 Rental Income",{"$nulls":6},"",1425]
["Total for 1294 Piedmont Ave",{"$nulls":6},21708,23013,0,23013,2174.25,0,4687.5]
[]
[]
["Grand totals"]
["","Amount"]
["Market rent",23570]
["Rent",21708]
["Recurring charges",23013]
["Recurring credits",0]
["Deposits held",2174.25]
["Balance due",4687.5]
[]
[]
["Summary by bed/bath"]
["Summary by bed/bath",null,"Occupancy",null,null,"Square Feet",null,"Market Rent"]
["Bed/Bath","No. of Units","Vacant","Occupied","% Occupied","Total","Average","Total","Average","Avg./Sq.Ft."]
["1 Bed/1 Bath",8,0,8,"100.00%",5200,650,12400,1550,2.3846153846153846]
["Studio/1 Bath",8,0,8,"100.00%",4000,500,11170,1396.25,2.7925]
["Totals and averages",16,0,16,"100.00%",9200,575,23570,1473.125,2.5619565217391305]
[]
[]
["Summary by property"]
["Summary by property",null,"Occupancy",null,null,"Square Feet",null,"Market Rent"]
["Property","No. of Units","Vacant","Occupied","% Occupied","Total","Average","Total","Average","Avg./Sq.Ft."]
["1294 Piedmont Ave",16,0,16,"100.00%",9200,575,23570,1473.125,2.5619565217391305]
["Totals and averages",16,0,16,"100.00%",9200,575,23570,1473.125,2.5619565217391305]