{"text_format":"2","workbook":"xlsx","n_sheets":5,"sheets":["Unit 1- STR","Unit 2-STR","Unit 3-LTR","Unit 4-STR","Back unit-LTR"],"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":"Unit 1- STR","index":0,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,"2025-01-01","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Annual Total"]
["Rent Collected",0,0,0,620.79999999999995,567.44999999999993,2337.7000000000012,1328.9,1474.15,2944,0,0,0,{"$f":"SUM(B2:M2)","v":9273.0000000000018}]
["Other Income",0,0,0,0,50,0,0,0,0,0,0,0,{"$f":"SUM(B3:M3)","v":50}]
["Vacancy/Concessions (−)",{"$f":"-B4","v":0},{"$f":"-C4","v":0},0,0,0,0,0,0,0,-176,{"$f":"-L4","v":0},0,-176]
["Effective Income =",0,0,0,620.79999999999995,617.44999999999993,2337.7000000000012,1328.9,1474.15,2944,-176,0,0,9147.0000000000018]
["Repairs & Maintenance (−)",{"$f":"-B6","v":0},{"$f":"-C6","v":0},-199.44,-17,-86,0,-159,0,0,0,0,0,9273.0000000000018]
["Utilities (−)",-128.29,-250.03800000000001,-165.55600000000001,-76.382000000000005,-105.38,-129.03200000000001,-150.822,-166.102,-166.53,-182.392,-140.61199999999999,-122.11199999999999,{"$f":"SUM(B7:M7)","v":-1783.2480000000003}]
["Turnover/Make-Ready (−)",0,0,0,0,0,-94.8,-129.6,0,-64.8,-151.19999999999999,0,0,{"$f":"SUM(B8:M8)","v":-440.4}]
["Misc Expense (−)",0,-1766.6579999999999,-604.58799999999997,-1031.24,-619.44000000000005,-467.35,-626.59,-554.84,-524.99,-660.27,-464.79,-443.94,{"$f":"SUM(B9:M9)","v":-7764.6959999999999}]
["Unit-Level Opex =",{"$f":"SUM(B6:B9)","v":0},{"$f":"SUM(C6:C9)","v":0},-969.58399999999995,{"$f":"SUM(E6:E9)","v":-1124.6220000000001},-810.82,-691.18200000000002,-1066.0120000000002,-720.94200000000001,-756.31999999999994,-993.86199999999997,-605.40200000000004,-566.05200000000002,{"$f":"SUM(B10:M10)","v":0}]
["Net Contribution =",{"$f":"SUM(B5+B10)","v":0},{"$f":"SUM(C5+C10)","v":-2016.6959999999999},-969.58399999999995,{"$f":"SUM(E5+E10)","v":-503.82200000000012},-193.37000000000012,1646.5180000000012,262.88799999999992,753.20800000000008,2187.6800000000003,-1169.8620000000001,-605.40200000000004,-566.05200000000002,{"$f":"SUM(B11:M11)","v":0}]

{"sheet":"Unit 2-STR","index":1,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,"Jan-2025","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Annual Total"]
["Rent Collected",0,0,0,227.95,1293.45,1718.7,1483.51,1410.67,1727.07,1354.12,1687.81,1346.36,{"$f":"SUM(B2:M2)","v":12249.640000000001}]
["Other Income",0,0,0,0,0,25,0,0,0,0,0,0,{"$f":"SUM(B3:M3)","v":25}]
["Vacancy/Concessions (−)",0,0,0,0,0,0,0,0,0,-163,0,0,-163]
["Effective Income =",0,0,0,227.95,1293.45,1743.7,1483.51,1410.67,1727.07,1191.1199999999999,1687.81,1346.36,12111.640000000001]
["Repairs & Maintenance (−)",0,0,-199.44,-17,0,0,0,0,0,0,0,0,-216.44]
["Utilities (−)",-128.29,-250.03800000000001,-165.55600000000001,-76.382000000000005,-105.38,-129.03200000000001,-150.822,-166.102,-166.53,-182.392,-140.61199999999999,-122.11199999999999,-1783.2480000000003]
["Turnover/Make-Ready (−)",0,0,0,-129.6,-129.6,-64.8,0,0,0,0,0,0,-324]
["Misc Expense (−)",0,-283.61799999999999,-105.55,-1112.1600000000001,-615.80999999999995,-325.54000000000002,-324.86,-324.12,-323.18,-323.18,-322.98,-458.29,-4519.2879999999996]
["Unit-Level Opex =",{"$f":"SUM(B6:B9)","v":-128.29},{"$f":"SUM(C6:C9)","v":-533.65599999999995},-470.54599999999999,-1335.1420000000001,-850.79,-519.37200000000007,-475.68200000000002,-490.22199999999998,-489.71000000000004,-505.572,-463.59199999999998,-580.40200000000004,{"$f":"SUM(B10:M10)","v":-6842.9759999999997}]
["Net Contribution =",{"$f":"SUM(B5+B10)","v":-128.29},{"$f":"SUM(C5+C10)","v":-533.65599999999995},-470.54599999999999,-1107.192,442.66000000000008,1224.328,1007.828,920.44800000000009,1237.3599999999999,685.54799999999989,1224.2179999999998,{"$f":"SUM(M5+M10)","v":765.95799999999986},5268.6639999999989]

{"sheet":"Unit 3-LTR","index":2,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,"Jan-2025","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Annual Total"]
["Rent Collected",0,0,0,0,0,0,0,522.5,1045,1045,1045,1045,{"$f":"SUM(B2:M2)","v":4702.5}]
["Other Income",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B3:M3)","v":0}]
["Vacancy/Concessions (−)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effective Income =",0,0,0,0,0,0,0,0,0,1495.2,0,0,1495.2]
["Repairs & Maintenance (−)",0,0,-199.44,-17,0,0,0,0,0,-465,0,0,-681.44]
["Utilities (−)",-128.29,-250.03800000000001,-165.55600000000001,-76.382000000000005,-105.38,-129.03200000000001,-150.822,-166.102,-166.53,-182.392,-140.61199999999999,-122.11199999999999,-1783.2480000000003]
["Turnover/Make-Ready (−)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Expense (−)",0,-283.61799999999999,-91.2,-553.34,0,-21,-29,-550.5,0,0,0,0,-1528.6579999999999]
["Unit-Level Opex =",{"$f":"SUM(B6:B9)","v":-128.29},{"$f":"SUM(C6:C9)","v":-533.65599999999995},-456.19599999999997,-646.72199999999998,-105.38,-150.03200000000001,-179.822,-716.60199999999998,-166.53,-647.39200000000005,-140.61199999999999,-122.11199999999999,-3993.3459999999995]
["Net Contribution =",{"$f":"SUM(B5+B10)","v":-128.29},{"$f":"SUM(C5+C10)","v":-533.65599999999995},-456.19599999999997,-646.72199999999998,-105.38,-150.03200000000001,-179.822,-716.60199999999998,-166.53,847.80799999999999,-140.61199999999999,-122.11199999999999,-2498.1459999999997]

{"sheet":"Unit 4-STR","index":3,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,"Jan-2025","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Annual Total"]
["Rent Collected",0,0,0,651.83999999999992,2048.11,1152.3599999999999,2085.5,1639.3,1362.85,1437.12,1358,1856.18,{"$f":"SUM(B2:M2)","v":13591.259999999998}]
["Other Income",0,0,0,0,0,0,500,0,0,0,0,0,{"$f":"SUM(B3:M3)","v":500}]
["Vacancy/Concessions (−)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effective Income =",0,0,0,651.83999999999992,2048.11,1152.3599999999999,2585.5,1639.3,1362.85,1437.12,1358,1856.18,14091.259999999998]
["Repairs & Maintenance (−)",0,0,-199.44,-17,0,0,0,0,-285,0,0,0,-501.44]
["Utilities (−)",-128.29,-250.03,-165.55600000000001,-76.382000000000005,-105.38,-129.03200000000001,-150.822,-166.102,-166.53,-182.392,-140.61199999999999,-122.11199999999999,-1783.2400000000002]
["Turnover/Make-Ready (−)",0,0,0,-129.6,-64.8,0,0,0,0,0,0,0,-194.39999999999998]
["Misc Expense (−)",0,-283.61799999999999,-105.55,-985.52,-664.32,-385.08,-384.4,-383.66,-382.72,-382.72,-382.52,-544.9,-4885.0079999999998]
["Unit-Level Opex =",{"$f":"SUM(B6:B9)","v":-128.29},{"$f":"SUM(C6:C9)","v":-533.64800000000002},-470.54599999999999,-1208.502,-834.5,-514.11199999999997,-535.22199999999998,-549.76200000000006,-834.25,-565.11200000000008,-523.13199999999995,-667.01199999999994,-7364.0879999999988]
["Net Contribution =",{"$f":"SUM(B5+B10)","v":-128.29},{"$f":"SUM(C5+C10)","v":-533.64800000000002},-470.54599999999999,-556.66200000000003,1213.6100000000001,638.24799999999993,2050.2780000000002,1089.538,528.59999999999991,872.00799999999981,834.86800000000005,1189.1680000000001,6727.1720000000005]

{"sheet":"Back unit-LTR","index":4,"n_rows":11,"n_cols":14,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,"Jan-2025","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Annual Total"]
["Rent Collected",0,0,0,737.5,1525,1525,1525,1525,1525,1525,1525,1525,{"$f":"SUM(B2:M2)","v":12937.5}]
["Other Income",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vacancy/Concessions (−)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effective Income =",{"$f":"SUM(B2:B4)","v":0},{"$f":"SUM(C2:C4)","v":0},0,{"$f":"SUM(E2:E4)","v":737.5},1525,1525,1525,1525,1525,1525,1525,1525,{"$f":"SUM(B5:M5)","v":12937.5}]
["Repairs & Maintenance (−)",0,0,-199.44,-176.34,0,0,0,0,0,0,0,0,{"$f":"SUM(B6:M6)","v":-375.78}]
["Utilities (−)",-128.29,-250.03800000000001,-192.696,-76.382000000000005,-105.38,-129.03200000000001,-150.822,-166.102,-166.53,-182.392,-140.61199999999999,-122.11199999999999,{"$f":"SUM(B7:M7)","v":-1810.3880000000001}]
["Turnover/Make-Ready (−)",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Misc Expense (−)",-5.21,-288.82799999999997,-96.41,-399.21,-5.49,-320.42,-320.42,-320.42,-320.42,-320.42,-320.42,0,{"$f":"SUM(B9:M9)","v":-2717.6680000000001}]
["Unit-Level Opex =",{"$f":"SUM(B6:B9)","v":-133.5},{"$f":"SUM(C6:C9)","v":-538.86599999999999},-488.54599999999994,-651.93200000000002,-110.86999999999999,-449.452,-471.24200000000002,-486.52200000000005,-486.95000000000005,-502.81200000000001,-461.03200000000004,{"$f":"SUM(M6:M9)","v":-122.11199999999999},{"$f":"SUM(B10:M10)","v":-4903.8360000000002}]
["Net Contribution =",{"$f":"SUM(B5+B10)","v":-133.5},{"$f":"SUM(C5+C10)","v":-538.86599999999999},-488.54599999999994,85.567999999999984,1414.13,1075.548,1053.758,1038.4780000000001,1038.05,1022.188,1063.9679999999998,1402.8879999999999,{"$f":"SUM(B11:M11)","v":8033.6640000000007}]