{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rio @ 1604"],"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":"Rio @ 1604","index":0,"n_rows":172,"n_cols":12,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
[]
["Rent Roll - HELU"]
["Rio @ 1604"]
["Jan 2026"]
[]
["Unit Details"]
["Bldg-Unit","SQFT","Unit Status","Resident","Move-In","Lease Start","Lease End","Market Rent","Lease Rent"]
["Unit Type: B1 2X1"]
["25-2501",949,"Occupied No Notice","Hilbig, Cathryn","2009-04-28","2025-05-01","2026-07-31",1200,1113]
["25-2503",949,"Occupied No Notice","Lemaire, Fantayshia","2025-12-12","2025-12-12","2027-03-11",1250,1117]
["26-2601",949,"Occupied No Notice","Bravo, Miriam","2025-08-30","2025-08-30","2026-08-29",1202,1219]
["26-2603",949,"Occupied No Notice","Villegas, Rodolfo","2025-11-03","2025-10-29","2027-01-28",1173,1099]
["29-2901",949,"Occupied No Notice","Parsons, Rochelle","2025-12-19","2025-12-19","2027-03-18",1250,1173]
["29-2903",949,"Occupied No Notice","Rosas, Javier","2025-05-17","2025-05-17","2026-08-16",1118,1099]
["30-3001",949,"Occupied No Notice","Yayes, Clara","2025-08-30","2025-08-30","2026-08-29",1162,1162]
["30-3003",949,"Occupied No Notice","Guillen, Dania","2025-11-28","2025-11-28","2027-02-28",1250,1199]
["33-3301",949,"Occupied No Notice","Sui, Ngun","2025-12-08","2025-12-08","2027-03-07",1250,1117]
["33-3303",949,"Vacant Rented Ready","-- Vacant --",null,null,null,1196]
["B1 2X1 Total:",{"$f":"SUM(B9:B18)","v":9490},{"$nulls":5},{"$f":"SUM(H9:H18)","v":12051},{"$f":"SUM(I9:I18)","v":10298}]
["Unit Type: B2 2x2"]
["27-2701",1092,"Notice Unrented","Santos, Jordan","2023-01-27","2025-02-01","2026-01-31",1213,1250]
["27-2703",1092,"Occupied No Notice","Palos, Brett","2025-05-30","2025-05-30","2026-03-29",1219,1253]
["28-2801",1092,"Vacant Rented Not Ready","-- Vacant --",null,null,null,1200]
["28-2803",1092,"Vacant Unrented Not Ready","-- Vacant --",null,null,null,1195]
["31-3101",1092,"Occupied No Notice","Sibley, Loretta","2019-03-01","2025-03-01","2026-05-31",1250,1178]
["31-3103",1092,"Occupied No Notice","Mora, Jose","2021-03-01","2025-03-01","2026-05-31",1250,1175]
["32-3201",1092,"Occupied No Notice","Camacho, Pearl","2022-05-01","2025-05-01","2026-04-30",1350,1315]
["32-3203",1092,"Occupied No Notice","Anderson, Mariah","2024-11-30","2024-11-30","2026-02-28",1343,1128]
["B2 2x2 Total:",{"$f":"SUM(B21:B28)","v":8736},{"$nulls":5},{"$f":"SUM(H21:H28)","v":10020},{"$f":"SUM(I21:I28)","v":7299}]
["Unit Type: B3 2x2"]
["2-202",1209,"Occupied No Notice","Ellis, Dustin","2024-03-11","2025-04-29","2026-04-28",1385,922]
["2-204",1209,"Occupied No Notice","Antoine, Destiny","2025-10-22","2025-10-22","2026-10-31",1485,1199]
["4-402",1209,"Occupied No Notice","Perez, Forrest","2025-05-08","2025-05-08","2026-08-07",1269,1249]
["4-404",1209,"Occupied No Notice","Sessions, Monique","2025-11-28","2025-11-28","2027-02-27",1154,1185]
["6-602",1209,"Occupied No Notice","Hernandez, Alissa","2024-11-01","2025-11-01","2026-10-31",1243,1143]
["6-604",1209,"Occupied No Notice","Gear, Melody","2025-04-25","2025-04-25","2026-07-24",1250,1199]
["9-902",1209,"Occupied No Notice","Mobley, Destiny","2025-01-31","2025-01-31","2026-01-30",1350,1315]
["9-904",1209,"Occupied No Notice","Antley, Cassandra","2025-01-31","2025-01-31","2026-04-30",1250,1120]
["11-1102",1209,"Occupied No Notice","Banda Cano, Juan Martin","2025-04-04","2025-04-04","2026-07-03",1220,1199]
["11-1104",1209,"Occupied No Notice","Pscheidt, Ericka","2024-10-14","2026-01-14",null,1213,1198]
["13-1302",1209,"Occupied No Notice","Hart, Davey","2025-09-06","2025-09-05","2026-10-04",1264,1257]
["13-1304",1209,"Occupied No Notice","Burton, Nancy","2020-05-08","2025-07-02","2026-07-01",1350,1269]
["14-1402",1209,"Occupied No Notice","Gonzales, Trina","2025-11-21","2025-11-21","2027-02-20",1311,1127]
["14-1404",1209,"Occupied No Notice","Cole, Alijah","2025-01-17","2025-01-17","2026-04-16",1311,1138]
["15-1502",1209,"Occupied No Notice","Garcia, Nakiesha","2025-02-21","2025-02-21","2026-05-20",1136,1115]
["15-1504",1209,"Occupied No Notice","Friesenhahn, Leslie","2025-11-10","2025-11-10","2026-11-09",1269,1249]
["17-1702",1209,"Occupied No Notice","Cristobal Munguia, Raul","2025-02-07","2025-02-07","2026-04-30",1253,1226]
["17-1704",1209,"Occupied No Notice","Jaimes, Eliodora","2022-04-05","2025-05-27","2026-05-26",1350,1325]
["21-2102",1209,"Occupied No Notice","Diaz, Lilliana","2024-04-12","2025-05-01","2026-04-30",1250,995]
["21-2104",1209,"Occupied No Notice","Reyes, Marcus","2025-08-02","2025-08-02","2026-11-01",1268,1248]
["23-2302",1209,"Occupied No Notice","Martinez, Ashley","2024-03-23","2025-03-01","2026-05-31",1250,1230]
["23-2304",1209,"Occupied No Notice","Johnson, Anna","2023-03-31","2026-01-01","2026-12-31",1400,1381]
["24-2402",1209,"Occupied No Notice","Hagler, DeJaun","2025-03-05","2025-03-05","2026-06-04",1231,1210]
["24-2404",1209,"Occupied No Notice","Powell, Michael","2017-12-01","2025-01-01","2026-03-31",1300,1270]
["B3 2x2 Total:",{"$f":"SUM(B31:B54)","v":29016},{"$nulls":5},{"$f":"SUM(H31:H54)","v":30762},{"$f":"SUM(I31:I54)","v":28769}]
["Unit Type: B4 2x2"]
["1-102",1242,"Occupied No Notice","Turner, Tametra","2025-06-14","2025-06-14","2026-09-13",1306,1225]
["1-104",1242,"Occupied No Notice","Kyle, Lester","2025-02-01","2025-02-01","2026-04-30",1300,1131]
["3-302",1242,"Occupied No Notice","Rodriguez, Aliza","2025-04-11","2025-04-11","2026-07-10",1288,1093]
["3-304",1242,"Occupied No Notice","Lara, Jose Guadalupe","2025-05-15","2025-11-15",null,1245,1349]
["5-502",1242,"Occupied No Notice","Flores, Raul","2024-02-23","2025-03-15","2026-06-14",1300,1150]
["5-504",1242,"Occupied No Notice","Blanchard, Isaac","2022-01-22","2025-01-01","2026-03-31",1400,1392]
["7-702",1242,"Occupied No Notice","Blair, Cameron","2026-01-17","2026-01-17","2027-04-16",1250,1200]
["7-704",1242,"Occupied No Notice","Martinez Nuncio, Jennifer","2025-06-24","2025-06-24","2026-09-23",1300,1199]
["8-802",1242,"Occupied No Notice","Martinez, Angela","2024-07-12","2025-07-01","2026-06-30",1250,1209]
["8-804",1242,"Occupied No Notice","Williams, Tiffany","2022-12-30","2025-07-10","2026-07-09",1266,1475]
["10-1002",1242,"Notice Rented","Counts Ramirez, Dillon","2025-03-29","2025-03-29","2026-06-28",1113,1125]
["10-1004",1242,"Occupied No Notice","gonzales, treasure","2025-12-29","2025-12-29","2027-03-28",1295,1295]
["12-1202",1242,"Notice Rented","Garcia, Megan","2025-07-02","2025-07-02","2026-10-01",1300,1299]
["12-1204",1242,"Occupied No Notice","Joshua, Laniece","2025-05-02","2025-05-02","2026-08-01",1300,1275]
["16-1602",1242,"Occupied No Notice","Conkel, Michelle","2023-07-27","2025-08-11","2026-02-10",1625,1625]
["16-1604",1242,"Occupied No Notice","McFarland, Mandy","2025-11-28","2025-11-28","2027-02-27",1347,1209]
["18-1802",1242,"Occupied No Notice","Dejesus, Madeline","2025-10-15","2025-10-15","2026-10-14",1275,1275]
["18-1804",1242,"Occupied No Notice","Hildebrandt, Layne","2024-01-26","2025-03-01","2026-02-28",1275,1230]
["19-1902",1242,"Occupied No Notice","Smith, Gage","2024-12-10","2024-12-10","2026-03-09",1200,1129]
["19-1904",1242,"Occupied No Notice","Graham, Sarah","2025-07-12","2025-07-12","2026-10-11",1320,1299]
["20-2002",1242,"Occupied No Notice","perez, auburn","2025-11-14","2025-11-14","2026-11-13",1172,1172]
["20-2004",1242,"Occupied No Notice","Yajaira, Escarlet","2025-11-17","2025-11-17","2027-02-16",1275,1245]
["22-2202",1242,"Occupied No Notice","Trappe, Clinton","2025-03-01","2025-03-01","2026-05-31",1221,1225]
["22-2204",1242,"Notice Unrented","Madsen, Michelle","2024-11-18","2024-11-18","2026-02-17",1245,1128]
["B4 2x2 Total:",{"$f":"SUM(B57:B80)","v":29808},{"$nulls":5},{"$f":"SUM(H57:H80)","v":30868},{"$f":"SUM(I57:I80)","v":29954}]
["Unit Type: B5 2x2"]
["2-201",1312,"Occupied No Notice","Kamai, Gwendolyn","2024-02-28","2025-02-01","2026-04-30",1350,1250]
["2-203",1312,"Occupied No Notice","Wigham, Joe","2024-05-28","2025-05-29","2026-05-28",1400,1393]
["4-401",1312,"Occupied No Notice","Gleason, Laura","2016-12-01","2025-12-01","2026-11-30",1400,1380]
["4-403",1312,"Notice Unrented","Crutchfield, Natasha","2025-04-05","2025-04-05","2026-07-04",1422,1350]
["6-601",1312,"Occupied No Notice","Velasquez, Sostenes","2025-09-25","2025-09-25","2026-10-31",1254,1238]
["6-603",1312,"Occupied No Notice","Maxwell, Bianca","2025-03-29","2025-03-29","2026-06-28",1296,1273]
["9-901",1312,"Occupied No Notice","Ramirez, Christian","2024-01-25","2025-02-01","2026-01-31",1350,1250]
["9-903",1312,"Occupied No Notice","Kinney, Sheila","2022-10-15","2025-10-01","2026-09-30",1400,1365]
["11-1101",1312,"Occupied No Notice","Zeliff, Robert","2025-02-01","2025-02-01","2026-04-30",1300,1254]
["11-1103",1312,"Occupied No Notice","Mcclain, Creeshann","2025-05-07","2025-05-07","2026-08-06",1322,1250]
["13-1301",1312,"Occupied No Notice","Daniels, David","2024-02-29","2025-03-01","2026-02-28",1300,1170]
["13-1303",1312,"Occupied No Notice","Manriquez, Daisy","2024-04-23","2025-07-01","2026-06-30",1350,1323]
["14-1401",1312,"Occupied No Notice","Van Horne, Rishownyah","2025-04-26","2025-04-26","2026-07-25",1322,1199]
["14-1403",1312,"Occupied No Notice","Rosas, Isabelle","2025-03-22","2025-03-22","2026-06-21",1287,1264]
["15-1501",1312,"Occupied No Notice","Williams, Caitlin","2025-09-12","2025-09-12","2026-10-11",1261,1246]
["15-1503",1312,"Occupied No Notice","Puente, Guillermina","2025-02-08","2025-02-08","2026-05-07",1358,1062]
["17-1701",1312,"Occupied No Notice","Gallegos, Ariel","2024-02-24","2025-04-01","2026-03-31",1375,1375]
["17-1703",1312,"Occupied No Notice","Castillo, Abigail","2024-12-14","2024-12-14","2026-01-31",1350,1320]
["21-2101",1312,"Occupied No Notice","Duran, Anthony","2025-11-07","2025-11-10","2027-02-09",1222,1258]
["21-2103",1312,"Occupied No Notice","Brown, Taikeshia","2019-04-12","2025-05-01","2026-07-31",1445,1361]
["23-2301",1312,"Occupied No Notice","Yut, Julio","2024-01-16","2025-03-19","2026-06-18",1375,1270]
["23-2303",1312,"Occupied No Notice","James, Sara","2025-11-28","2025-11-28","2026-11-27",1325,1275]
["24-2401",1312,"Occupied No Notice","Dorante, Jayber","2023-12-30","2025-03-01","2026-02-28",1350,1220]
["24-2403",1312,"Occupied No Notice","James, Alicia","2025-10-27","2025-10-27","2027-01-26",1296,1275]
["B5 2x2 Total:",{"$f":"SUM(B83:B106)","v":31488},{"$nulls":5},{"$f":"SUM(H83:H106)","v":32110},{"$f":"SUM(I83:I106)","v":30621}]
["Unit Type: B6 2x2"]
["1-101",1314,"Occupied No Notice","Daniels, Scott","2021-05-31","2024-06-01",null,1450,1420]
["1-103",1314,"Occupied No Notice","Randle, Robin","2025-03-12","2025-03-12","2026-03-11",1422,1322]
["3-301",1314,"Occupied No Notice","Madison, Trey","2021-08-27","2025-05-06","2026-05-05",1419,1473]
["3-303",1314,"Occupied No Notice","Aguirre, Cassandra","2024-10-10","2026-01-10","2027-04-09",1271,1229]
["5-501",1314,"Occupied No Notice","Harper, Eathan","2024-01-12","2025-06-30","2026-06-29",1450,1419]
["5-503",1314,"Occupied No Notice","Gill, Jamie","2025-05-02","2025-05-02","2026-08-01",1422,1324]
["7-701",1314,"Occupied No Notice","Euresti, Estela","2023-02-27","2025-03-01","2026-02-28",1450,1381]
["7-703",1314,"Occupied No Notice","Martinez, David","2025-08-30","2025-08-30","2026-10-29",1313,1258]
["8-801",1314,"Occupied No Notice","Martinez, Michelle","2025-05-21","2025-05-21","2026-08-20",1371,1354]
["8-803",1314,"Occupied No Notice","Rodriguez, Sandra","2023-10-13","2025-10-12",null,1450,1399]
["10-1001",1314,"Occupied No Notice","Bruce, Betty","2025-11-07","2025-11-07","2027-02-06",1401,1209]
["10-1003",1314,"Occupied No Notice","TOVAR, JULIO","2025-01-09","2025-01-09","2026-04-08",1449,1220]
["12-1201",1314,"Occupied No Notice","Zapata, Selina","2025-06-13","2025-06-13","2026-06-13",1420,1544]
["12-1203",1314,"Occupied No Notice","Schuler, Desiree","2023-06-30","2025-07-01","2026-09-30",1500,1442]
["16-1601",1314,"Occupied No Notice","Williams, Karissa","2022-05-24","2025-05-01","2026-04-30",1500,1473]
["16-1603",1314,"Occupied No Notice","Gilmour, Justin","2025-12-31","2025-12-31","2026-12-30",1365,1209]
["18-1801",1314,"Occupied No Notice","Morgan, Hayden","2025-08-22","2025-08-29","2026-10-21",1292,1278]
["18-1803",1314,"Notice Unrented","Kirk, Courtney","2024-11-08","2026-01-08","2026-01-31",1266,1243]
["19-1901",1314,"Occupied No Notice","Lovelady, Morgan","2025-04-19","2025-04-19","2026-07-18",1398,1350]
["19-1903",1314,"Occupied No Notice","Espinoza, Daniel","2025-02-01","2025-02-01","2026-04-30",1836,1251]
["20-2001",1314,"Occupied No Notice","Rivera-Alvarado, Selena","2025-11-18","2025-11-18","2027-02-17",1311,1003]
["20-2003",1314,"Occupied No Notice","Garibay, Araceli","2025-02-01","2025-02-01","2026-03-31",1358,1150]
["22-2201",1314,"Occupied No Notice","Bruns, TaQuea","2020-06-23","2025-08-01","2026-07-31",1475,1378]
["22-2203",1314,"Occupied No Notice","Harris, Shari","2023-01-27","2026-01-01","2027-03-31",1475,1445]
["B6 2x2 Total:",{"$f":"SUM(B109:B132)","v":31536},{"$nulls":5},{"$f":"SUM(H109:H132)","v":34064},{"$f":"SUM(I109:I132)","v":31774}]
["Unit Type: B7 Townhome + Flex Space"]
["25-2502",1324,"Occupied No Notice","Lewis, Maurice","2025-01-01","2025-01-02","2026-03-01",1450,1350]
["25-2504",1324,"Occupied No Notice","Chaney, Shanna","2025-06-03","2025-06-03","2026-09-02",1349,1350]
["26-2602",1324,"Notice Unrented","Lewis, Sadonna","2024-11-01","2024-11-01","2026-01-31",1425,1455]
["26-2604",1324,"Occupied No Notice","Lopez, Alvino","2025-12-01","2025-12-01","2026-11-30",1450,1349]
["27-2702",1324,"Occupied No Notice","Martinez, Cynthia","2025-11-28","2025-11-28","2027-02-27",1450,1300]
["27-2704",1324,"Occupied No Notice","Garcia, John","2025-04-16","2025-04-16","2026-07-08",1369,1345]
["28-2802",1324,"Vacant Rented Ready","-- Vacant --",null,null,null,1450]
["28-2804",1324,"Occupied No Notice","Smith, Charles","2024-11-09","2024-11-09","2026-02-08",1495,1432]
["29-2902",1324,"Occupied No Notice","Hayward Darkentell, Terri","2025-07-26","2025-07-26","2026-10-25",1473,1445]
["29-2904",1324,"Occupied No Notice","Moreno, Alyssa","2025-11-14","2025-11-14","2027-02-13",1373,1273]
["30-3002",1324,"Occupied No Notice","Mabry, MosesJaMonte","2025-12-05","2025-12-05","2027-03-04",1450,1300]
["30-3004",1324,"Occupied No Notice","Boykins, Danielle","2026-01-17","2026-01-17","2027-04-16",1349,1299]
["31-3102",1324,"Occupied No Notice","Schaefer, Megan","2024-09-14","2025-09-01","2026-08-31",1500,1380]
["31-3104",1324,"Occupied No Notice","Mendez, Juan","2025-01-03","2026-01-03",null,1670,1670]
["32-3202",1324,"Occupied No Notice","Lopez, Isaac","2023-02-10","2025-02-01","2026-04-30",1423,1370]
["32-3204",1324,"Notice Unrented","Houston, Shatoni","2025-03-15","2025-03-15","2026-06-14",1425,1431]
["33-3302",1324,"Occupied No Notice","Cano, Genaro","2025-05-08","2025-05-08","2026-08-07",1394,1341]
["33-3304",1324,"Occupied No Notice","Moss, Stephanie","2025-12-27","2025-12-27","2027-03-26",1400,1299]
["B7 Townhome + Flex Space Total:",{"$f":"SUM(B135:B152)","v":23832},{"$nulls":5},{"$f":"SUM(H135:H152)","v":25895},{"$f":"SUM(I135:I152)","v":23389}]
["Rio @ 1604 Total:",{"$f":"SUM(B9:B18)+SUM(B21:B28)+SUM(B31:B54)+SUM(B57:B80)+SUM(B83:B106)+SUM(B109:B132)+SUM(B135:B152)","v":163906},{"$nulls":5},{"$f":"SUM(H9:H18)+SUM(H21:H28)+SUM(H31:H54)+SUM(H57:H80)+SUM(H83:H106)+SUM(H109:H132)+SUM(H135:H152)","v":175770},{"$f":"SUM(I9:I18)+SUM(I21:I28)+SUM(I31:I54)+SUM(I57:I80)+SUM(I83:I106)+SUM(I109:I132)+SUM(I135:I152)","v":162104}]
[]
["Future Resident Details"]
["Bldg-Unit","SQFT","Unit Status","Resident","Move-In","Lease Start","Lease End","Market Rent","Actual Charges","Scheduled Charges","Balance","Deposit Held"]
["Unit Type: B1 2X1"]
["33-3303",949,"Vacant Rented Ready","Rother, Juan angel","2026-01-17","2026-01-17","2027-01-16",1196,200,180,200,0]
["B1 2X1 Total:",{"$f":"SUM(B159:B159)","v":949},{"$nulls":5},{"$f":"SUM(H159:H159)","v":1196},{"$f":"SUM(I159:I159)","v":200},{"$f":"SUM(J159:J159)","v":180},{"$f":"SUM(K159:K159)","v":200},{"$f":"SUM(L159:L159)","v":0}]
["Unit Type: B2 2x2"]
["28-2801",1092,"Vacant Rented Not Ready","Mendoza, Adrian","2026-01-10","2026-01-10","2027-04-09",1453,150,280,150,0]
["B2 2x2 Total:",{"$f":"SUM(B162:B162)","v":1092},{"$nulls":5},{"$f":"SUM(H162:H162)","v":1453},{"$f":"SUM(I162:I162)","v":150},{"$f":"SUM(J162:J162)","v":280},{"$f":"SUM(K162:K162)","v":150},{"$f":"SUM(L162:L162)","v":0}]
["Unit Type: B4 2x2"]
["10-1002",1242,"Notice Rented","Ceaser, Cesare","2026-01-28","2026-01-28","2027-04-27",1113,150,1287,150,0]
["12-1202",1242,"Notice Rented","Cardenas, Alexis","2026-03-16","2026-03-16","2027-06-15",1219,200,1379,200,0]
["B4 2x2 Total:",{"$f":"SUM(B165:B166)","v":2484},{"$nulls":5},{"$f":"SUM(H165:H166)","v":2332},{"$f":"SUM(I165:I166)","v":350},{"$f":"SUM(J165:J166)","v":2666},{"$f":"SUM(K165:K166)","v":350},{"$f":"SUM(L165:L166)","v":0}]
["Unit Type: B7 Townhome + Flex Space"]
["28-2802",1324,"Vacant Rented Ready","Walker, Tonya","2026-01-10","2026-01-10","2027-01-09",1576,0,260,150,0]
["30-3002",1324,"Occupied No Notice","Garza, Consuelo","2025-11-28","2025-11-28","2027-02-27",1450,0,1460,0,0]
["B7 Townhome + Flex Space Total:",{"$f":"SUM(B169:B170)","v":2648},{"$nulls":5},{"$f":"SUM(H169:H170)","v":3026},{"$f":"SUM(I169:I170)","v":0},{"$f":"SUM(J169:J170)","v":1720},{"$f":"SUM(K169:K170)","v":150},{"$f":"SUM(L169:L170)","v":0}]
["Rio @ 1604 Total:",{"$f":"SUM(B159:B159)+SUM(B162:B162)+SUM(B165:B166)+SUM(B169:B170)","v":7173},{"$nulls":5},{"$f":"SUM(H159:H159)+SUM(H162:H162)+SUM(H165:H166)+SUM(H169:H170)","v":8007},{"$f":"SUM(I159:I159)+SUM(I162:I162)+SUM(I165:I166)+SUM(I169:I170)","v":700},{"$f":"SUM(J159:J159)+SUM(J162:J162)+SUM(J165:J166)+SUM(J169:J170)","v":4846},{"$f":"SUM(K159:K159)+SUM(K162:K162)+SUM(K165:K166)+SUM(K169:K170)","v":850},{"$f":"SUM(L159:L159)+SUM(L162:L162)+SUM(L165:L166)+SUM(L169:L170)","v":0}]