{"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":136,"n_cols":14,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["2826 Cogswell Rd. El Monte CA 91732 ( All 12 Units)  Rent roll"]
[]
["Year  2017 ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2017"]
["# A:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1550,"VACATE","VACATE","VACATE","VACATE","VACATE",{"$f":"SUM(H4:M4)","v":1550}]
["# B:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["# C:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["# D:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["# E:  ( 3 BEDs / 1.5 BATHs) ",0,0,0,0,0,0,"VACATE","VACATE","VACATE",2100,2100,2100,6300]
["# F:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1575,1575,1575,1575,1575,"VACATE",7875]
["# G: ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1475,1475,1475,1475,1475,1475,8850]
["# H: ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1550,1550,1550,1550,1550,1550,9300]
["# J:  ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["# K: ( 2 BEDs / 1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["# L:  ( 3 BEDs /1.5 BATHs)",0,0,0,0,0,0,1895,1895,1895,1895,1895,"VACATE",9475]
["#M: ( 2 BEDs /1.5 BATHs)",0,0,0,0,0,0,1450,1450,1450,1450,1450,1450,8700]
["TOTAL Yr. 2017",{"$nulls":6},{"$f":"SUM(H4:H15)","v":16745},15195,15195,17295,17295,13825,{"$f":"SUM(H16:M16)","v":95550}]
[]
["Year  2018 ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2018"]
["# A:  ( 2 BEDs / 1.5 BATHs)","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE",{"$f":"SUM(B19:M19)","v":0}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1450,1450,1450,1450,1450,1450,1450,1450,1950,1950,1950,1950,19400]
["# C:  ( 2 BEDs / 1.5 BATHs)",1450,1450,1450,1450,1450,1450,1450,1450,1950,1950,1950,1950,19400]
["# D:  ( 2 BEDs / 1.5 BATHs)",1450,1450,1450,1450,1450,1450,1450,1450,1950,1950,"VACATE","VACATE",15500]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2100,2100,2100,2100,2100,2100,2100,2100,2250,2250,2250,2250,25800]
["# F:  ( 2 BEDs / 1.5 BATHs)","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE",1950,1950,1950,1950,"VACATE","VACATE",7800]
["# G: ( 2 BEDs / 1.5 BATHs)",1475,1475,1475,1475,1475,1475,1475,1475,1950,1950,1950,1950,19600]
["# H: ( 2 BEDs / 1.5 BATHs)",1550,1550,1550,1550,1550,1550,1550,1550,"VACATE","VACATE","VACATE","VACATE",12400]
["# J:  ( 2 BEDs / 1.5 BATHs)","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE",1950,1950,1950,1950,7800]
["# K: ( 2 BEDs / 1.5 BATHs)",1450,1450,1450,1450,1450,1450,1450,"VACATE","VACATE","VACATE","VACATE","VACATE",10150]
["# L:  ( 3 BEDs /1.5 BATHs)","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE","VACATE",2250,2250,2250,2250,2250,11250]
["#M: ( 2 BEDs /1.5 BATHs)",1450,1450,1450,1450,1450,1450,1450,1450,1950,1950,1950,1950,19400]
["TOTAL Yr. 2018",{"$f":"SUM(B20:B30)","v":12375},{"$f":"SUM(C20:C30)","v":12375},12375,12375,12375,12375,14325,15125,18150,18150,14250,14250,{"$f":"SUM(B31:M31)","v":168500}]
[]
["Year  2019 ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2019"]
["# A:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"SUM(B34:M34)","v":23400}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# C:  ( 2 BEDs / 1.5 BATHs)","VACATE",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,21450]
["# D:  ( 2 BEDs / 1.5 BATHs)",2250,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23700]
["# E:  ( 3 BEDs / 1.5 BATHs) ","VACATE",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,24750]
["# F:  ( 2 BEDs / 1.5 BATHs)",1950,"VECATE","VECATE","VECATE",1950,1950,1950,1950,1950,1950,1950,1950,17550]
["# G: ( 2 BEDs / 1.5 BATHs)","VACATE",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,21450]
["# H: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# J:  ( 2 BEDs / 1.5 BATHs)","VACATE",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,21450]
["# K: ( 2 BEDs / 1.5 BATHs)",2250,"VECATE","VECATE","VECATE",1950,1950,1950,1950,1950,1950,1950,1950,17850]
["# L:  ( 3 BEDs /1.5 BATHs)",1950,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,26700]
["#M: ( 2 BEDs /1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["TOTAL Yr.  2019",{"$f":"SUM(B34:B45)","v":16200},{"$f":"SUM(C34:C45)","v":20100},20100,20100,24000,24000,{"$f":"SUM(H34:H45)","v":24000},{"$f":"SUM(I34:I45)","v":24000},24000,{"$f":"SUM(K34:K45)","v":24000},24000,24000,{"$f":"SUM(B46:M46)","v":268500}]
[]
["Year  2020  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2020"]
["# A:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"SUM(B49:M49)","v":23400}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# C:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,"VACANT","VACANT",1950,19500]
["# D:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,27000]
["# F:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# G: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# H: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# J:  ( 2 BEDs / 1.5 BATHs)","VACANT","VACANT",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,19500]
["# K: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# L:  ( 3 BEDs /1.5 BATHs)",2250,2250,2250,2250,2250,2250,2250,2250,"VACANT","VACANT","VACANT","VACANT",18000]
["#M: ( 2 BEDs /1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["TOTAL Yr. 2020",{"$f":"SUM(B49:B60)","v":22050},22050,24000,24000,24000,24000,24000,24000,21750,19800,19800,21750,{"$f":"SUM(B61:M61)","v":271200}]
[]
["Year  2021  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2021"]
["# A:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"SUM(B64:M64)","v":23400}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# C:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# D:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,27000]
["# F:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# G: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# H: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# J:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# K: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# L:  ( 3 BEDs /1.5 BATHs)",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,27000]
["#M: ( 2 BEDs /1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["TOTAL  Yr. 2021",{"$f":"SUM(B64:B75)","v":24000},{"$f":"SUM(C64:C75)","v":24000},{"$f":"SUM(D64:D75)","v":24000},{"$f":"SUM(E64:E75)","v":24000},{"$f":"SUM(F64:F75)","v":24000},24000,24000,24000,24000,24000,24000,24000,{"$f":"SUM(B76:M76)","v":288000}]
[]
["Year  2022  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2022"]
["# A:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"SUM(B79:M79)","v":23400}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# C:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# D:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,27000]
["# F:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# G: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# H: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# J:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# K: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["# L:  ( 3 BEDs /1.5 BATHs)",2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,27000]
["#M: ( 2 BEDs /1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,23400]
["TOTAL  Yr. 2022",{"$f":"SUM(B79:B90)","v":24000},{"$f":"SUM(C79:C90)","v":24000},{"$f":"SUM(D79:D90)","v":24000},{"$f":"SUM(E79:E90)","v":24000},{"$f":"SUM(F79:F90)","v":24000},{"$f":"SUM(G79:G90)","v":24000},{"$f":"SUM(H79:H90)","v":24000},{"$f":"SUM(I79:I90)","v":24000},{"$f":"SUM(J79:J90)","v":24000},{"$f":"SUM(K79:K90)","v":24000},{"$f":"SUM(L79:L90)","v":24000},{"$f":"SUM(M79:M90)","v":24000},{"$f":"SUM(B91:M91)","v":288000}]
[]
["Year  2023  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2023"]
["# A:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,"VACANT","VACANT","VACANT",{"$f":"SUM(B94:M94)","v":17550}]
["# B:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# C:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# D:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2250,2250,2250,2250,2250,2250,2250,2250,2250,2430,2430,2430,27540]
["# F:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# G: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# H: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# J:  ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,"VACANT","VACANT","VACANT","VACANT","VACANT","VACANT","VACANT","VACANT","VACANT",5850]
["# K: ( 2 BEDs / 1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["# L:  ( 3 BEDs /1.5 BATHs)",2250,2250,2250,2250,2250,2250,2250,2250,2250,2430,2430,2430,27540]
["#M: ( 2 BEDs /1.5 BATHs)",1950,1950,1950,1950,1950,1950,1950,1950,1950,2100,2100,2100,23850]
["TOTAL Yr. 2023",{"$f":"SUM(B94:B105)","v":24000},{"$f":"SUM(C94:C105)","v":24000},{"$f":"SUM(D94:D105)","v":24000},{"$f":"SUM(E94:E105)","v":22050},{"$f":"SUM(F94:F105)","v":22050},{"$f":"SUM(G94:G105)","v":22050},22050,22050,22050,21660,21660,21660,{"$f":"SUM(B106:M106)","v":269280}]
[]
["Year  2024  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr 2024"]
["# A:  ( 2 BEDs / 1.5 BATHs)","VACANT",1187.07,2295,2295,2295,2295,2295,2295,"VACANT","VACANT","VACANT",2350,{"$f":"SUM(B109:M109)","v":17307.07}]
["# B:  ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,{"$f":"SUM(B110:M110)","v":25740}]
["# C:  ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["# D:  ( 2 BEDs / 1.5 BATHs)",2100,2100,"VACANT","VACANT","VACANT",861.67,2350,2350,2350,2350,2350,2350,19161.669999999998]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2430,2430,2430,2430,2430,2430,2430,2430,2430,2639,2639,2639,29787]
["# F:  ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["# G: ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["# H: ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["# J:  ( 2 BEDs / 1.5 BATHs)","VACANT","VACANT",2395,2395,2395,2395,2395,2395,2395,2395,2395,2395,23950]
["# K: ( 2 BEDs / 1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["# L:  ( 3 BEDs /1.5 BATHs)",2430,2430,2430,2430,2430,2430,2430,2430,2430,2639,2639,2639,29787]
["#M: ( 2 BEDs /1.5 BATHs)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2280,2280,2280,25740]
["TOTAL  Yr 2024:",{"$f":"SUM(B109:B120)","v":21660},{"$f":"SUM(C109:C120)","v":22847.07},{"$f":"SUM(D109:D120)","v":24250},{"$f":"SUM(E109:E120)","v":24250},{"$f":"SUM(F109:F120)","v":24250},{"$f":"SUM(G109:G120)","v":25111.67},26600,26600,24305,25983,25983,28333,300172.74]
[]
["Year  2025  ( Unit Number )","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT"]
["# A:  ( 2 BEDs / 1.5 BATHs)",2350,2350,2350,2350,2350,2350,2350,2350,2350,2350]
["# B:  ( 2 BEDs / 1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,2280,2280,2280]
["# C:  ( 2 BEDs / 1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,"VACANT","VACANT","VACANT"]
["# D:  ( 2 BEDs / 1.5 BATHs)",2350,2350,2350,2350,2350,2350,2550,2550,2550,2550]
["# E:  ( 3 BEDs / 1.5 BATHs) ",2639,2639,2639,2639,2639,2639,2639,2639,2639,2639]
["# F:  ( 2 BEDs / 1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,2280,2280,2280]
["# G: ( 2 BEDs / 1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,2280,2280,2280]
["# H: ( 2 BEDs / 1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,2280,2280,2280]
["# J:  ( 2 BEDs / 1.5 BATHs)",2395,2395,2395,2395,"VACANT","VACANT","VACANT","VACANT",2600,2600]
["# K: ( 2 BEDs / 1.5 BATHs)",2280,2280,"VACANT","VACANT","VACANT","VACANT",2495,2495,2495,2495]
["# L:  ( 3 BEDs /1.5 BATHs)",2639,2639,2639,2639,2639,2639,2639,2639,2639,2639]
["#M: ( 2 BEDs /1.5 BATHs)",2280,2280,2280,2280,2280,2280,2280,2280,2280,"VACANT"]
["TOTAL  Yr 2025:",{"$f":"SUM(B124:B135)","v":28333},28333,{"$f":"SUM(D124:D135)","v":26053},26053,23658,23658,26353,24073,{"$f":"SUM(J124:J135)","v":26673},{"$f":"SUM(K124:K135)","v":24393}]