{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rent Roll & Unit Mix"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":4,"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 & Unit Mix","index":0,"n_rows":152,"n_cols":18,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[]
["Rent Roll",{"$nulls":12},"Totals",null,null,"KEY"]
["Date","2019-05-01",{"$nulls":11},"Units",16,null,0,"Studio"]
[{"$nulls":13},"Beds",32,null,0,"One Bed"]
["Unit","Beds","Baths","Unit Status","Lease Start Date","Lease Expiration Date","SqFt","Total Tenant Rent","Section 8","Subsidy","Tenant Rent","Occupant",null,"Bathrooms",16,null,16,"Two Bed"]
[1,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Grace Elizabeth",null,"Occupancy",{"$f":"(COUNTIF(D6:D152,\"Occupied\"))/O3","v":0.9375},null,0,"Three Bed"]
[2,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Shanee Murell",null,"Vacancy",{"$f":"1-O6","v":6.25E-2},null,0,"Four Bedroom"]
[3,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Kevin James",null,"Total Monthly Rent",{"$f":"SUM(H6:H21)","v":14450}]
[4,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Marcus Guerra",null,"Total SF",{"$f":"SUM(G6:G152)","v":16000}]
[5,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Nick"]
[6,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Rick"]
[7,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Monica ",null,null,"Total","Occupied","Vacant"]
[8,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Michelle Helms",null,"Studio Units",{"$f":"COUNTIF(B6:B41,0)","v":0},{"$f":"COUNTIFS(B6:B152,0,D6:D152,D6)","v":0},{"$f":"O13-P13","v":0}]
[9,2,1,"Occupied","2024-01-01","2025-12-31",1000,1000,0,0,1000,"Jaela Castillo",null,"One-Bed",{"$f":"COUNTIF(B6:B41,1)","v":0},{"$f":"COUNTIFS(B6:B152,1,D6:D152,D6)","v":0},{"$f":"O14-P14","v":0}]
[10,2,1,"Occupied","2024-01-01","2025-12-31",1000,800,0,0,800,"Arnell Austin",null,"Two-Bed",{"$f":"COUNTIF(B6:B41,2)","v":16},{"$f":"COUNTIFS(B6:B152,2,D6:D152,D6)","v":15},1]
[11,2,1,"Occupied","2024-01-01","2025-12-31",1000,850,0,0,850,"Rachel Smith",null,"Three-Bed",{"$f":"COUNTIF(B6:B41,3)","v":0},{"$f":"COUNTIFS(B6:B152,3,D6:D152,D6)","v":0},0]
[12,2,1,"Occupied","2024-01-01","2025-12-31",1000,850,0,0,850,"Teresa Timmons",null,"Four-Bed",{"$f":"COUNTIF(B6:B41,4)","v":0},{"$f":"COUNTIFS(B6:B152,4,D6:D152,D6)","v":0},0]
[13,2,1,"Occupied","2024-01-01","2025-12-31",1000,850,0,0,850,"Shaneta Billups"]
[14,2,1,"Occupied","2024-01-01","2025-12-31",1000,800,0,0,800,"Michael Perkins"]
[15,2,1,"Vacant","2024-01-01","2025-12-31",1000,null,0,0,null,null,null,"2025 - MTM Lease"]
[16,2,1,"Occupied","2024-01-01","2025-12-31",1000,1300,0,0,1300,"Jennifer Barnes",null,"Grace"]
[{"$nulls":13},"Jaela Catillo"]
[{"$nulls":7},{"$f":"SUM(I23:K23)","v":14450},null,null,{"$f":"SUM(K6:K21)","v":14450},null,null,"Michelle Helms"]
[{"$nulls":7},0,{"$nulls":5},"Shanee Murell"]
[{"$nulls":7},0,{"$nulls":5},"Nick"]
[{"$nulls":7},0,{"$nulls":5},"Lease turned to month to month for these tenants in 2025"]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(I87:K87)","v":0}]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(I151:K151)","v":0}]
[{"$nulls":7},0]