{"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":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rent Roll"]
[null,"Unit","Tenant","Status","SF","Layout","Legal Rent","Annual Rent","Lease Start","Lease End"]
[null,"1A","Jones, Briana","RS",700,"1 BR",1608.65,{"$f":"G4*12","v":19303.800000000003},"2025-04-01","2026-03-31"]
[null,"1B","Lewis, Craig","RS",700,"1 BR",2010.75,{"$f":"G5*12","v":24129},"2024-06-01","2026-05-31"]
[null,"2A","Hayes, Robert","RS",700,"STU",1109.1199999999999,13309.439999999999,"2025-07-01","2026-06-30"]
[null,"2B","Clanton, Tyler","RS",700,"STU",1882.88,22594.560000000001,"2025-12-10","2026-12-31"]
[null,"2C","Jordan, Gladys","RS",700,"1 BR",2055.8200000000002,24669.840000000004,"2025-04-15","2026-04-14"]
[null,"3A","Ross, Tinesha","RS",700,"1 BR",1607.65,19291.800000000003,"2025-04-01","2026-03-31"]
[null,"3B","Bowman, Nathaniel","RS",null,"STU",1727.08,20724.96,"2025-02-01","2026-01-31"]
[null,"3C","Green, Zenobia","RS",null,"STU",1778.02,21336.239999999998,"2026-03-01","2027-02-28"]
[null,"4A","Risper, Laquasia","RS",null,"1 BR",2051.83,24621.96,"2025-04-01","2026-03-31"]
[null,"4B","Alston, Regina","RS",null,"2 BR 2 BTH",2445.5,29346,"2025-06-01","2026-05-31"]
[null,"Total",10,null,{"$f":"SUM(E4:E9)","v":4200},null,{"$f":"SUM(G4:G13)","v":18277.300000000003},{"$f":"SUM(H4:H13)","v":219327.6}]
[]
[]
[]
[null,"Income & Expense"]
[]
[null,"Income"]
[null,"Gross Potential Rent",{"$nulls":7},{"$f":"H14","v":219327.6}]
[null,"(Less) Vacancy",{"$nulls":6},0.05,{"$f":"-I22*J21","v":-10966.380000000001}]
[null,"Effective Gross Income",{"$nulls":7},{"$f":"SUM(J21:J22)","v":208361.22}]
[]
[null,"Expenses",{"$nulls":6},"$/Unit"]
[null,"Real Estate Taxes*",{"$nulls":7},494]
[null,"Insurance",{"$nulls":7},8000]
[null,"Payroll"]
[null,"Water & Sewer",{"$nulls":7},7000]
[null,"Common Area Electric",{"$nulls":7},2200]
[null,"Repairs & Maintenance"]
[null,"Management Fee",{"$nulls":6},1.4999999999999999E-2]
[null,"Total Operating Expenses",{"$nulls":7},{"$f":"SUM(J26:J32)","v":17694}]
[]
[null,"Net Operating Income",{"$nulls":7},{"$f":"J23-J33","v":190667.22}]
[null,"Notes:"]
[null,"*Subject to 35-year 421-a RE Tax Abatement."]