{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["RR"],"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":"RR","index":0,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Unit","Tenant","Status","Beds","Rooms","LXP","Monthly Rent","Annual Rent",null,null,null,"Monthly Rent","Annual Rent"]
["1Front","Occupied","FM",1,{"$f":"D2+2","v":3},"2026-09-30",1395,{"$f":"G2*12","v":16740},null,null,"Residential",{"$f":"G8-L3","v":7249.25},{"$f":"L2*12","v":86991}]
["1Back","Occupied","FM",2,4,"2026-09-30",{"$f":"17676/12","v":1473},{"$f":"G3*12","v":17676},null,null,"Residential Vacant",{"$f":"G6","v":1200},{"$f":"L3*12","v":14400}]
["2Floor","Occupied","FM",5,7,"2026-09-30",{"$f":"28440/12","v":2370},28440,null,null,null,{"$f":"SUM(L2:L3)","v":8449.25},{"$f":"SUM(M2:M3)","v":101391}]
["Basement","Occupied","FM",3,5,"2026-09-30",{"$f":"16335/12","v":1361.25},16335]
[1,"Vacant","FM",0,2,"MTM",1200,14400,null,null,2,{"$f":"COUNTIF(E:E,K6)","v":2},{"$f":"L6*K6","v":4}]
[2,"Occupied","FM",0,2,"MTM",{"$f":"7800/12","v":650},7800,null,null,3,{"$f":"COUNTIF(E:E,K7)","v":1},{"$f":"L7*K7","v":3}]
["Total",null,null,null,{"$f":"SUM(E2:E7)","v":23},null,{"$f":"SUM(G2:G7)","v":8449.25},{"$f":"SUM(H2:H7)","v":101391},null,null,4,{"$f":"COUNTIF(E:E,K8)","v":1},4]
[{"$nulls":10},5,{"$f":"COUNTIF(E:E,K9)","v":1},5]
[{"$nulls":10},7,{"$f":"COUNTIF(E:E,K10)","v":1},7]
[{"$nulls":11},{"$f":"SUM(L6:L10)","v":6},{"$f":"SUM(M6:M10)","v":23}]
[]
[{"$nulls":10},"Avg Rent/Unit",{"$f":"L4/L11","v":1408.2083333333333}]
[{"$nulls":10},"Avg Rent/Room",{"$f":"L4/M11","v":367.35869565217394}]