{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["T-12","RR"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"T-12","index":0,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
["INCOME","JUNE, 2025","JULY, 2025","AUG, 2025","SEPT, 2025","OCT, 2025","NOV, 2025","DEC, 2025","JAN, 2026","FEB, 2026","MARCH, 2026","APRIL, 2026","MAY, 2026","TOTAL"]
["Rental Income",8645,8970,9350,9410,9490,9020,9560,9490,9680,9795,10050,10050,{"$f":"SUM(B3:M3)","v":113510}]
["Late Fees",320,410,220,195,310,365,180,280,245,325,265,120,{"$f":"SUM(B4:M4)","v":3235}]
["Other Income",0,45,0,165,0,0,45,85,0,65,0,75,{"$f":"SUM(B5:M5)","v":480}]
["Total Income",{"$f":"SUM(B3:B5)","v":8965},{"$f":"SUM(C3:C5)","v":9425},9570,9770,9800,9385,9785,9855,9925,10185,10315,10245,{"$f":"SUM(N3:N5)","v":117225}]
[]
[]
["EXPENSES","JUNE, 2025","JULY, 2025","AUG, 2025","SEPT, 2025","OCT, 2025","NOV, 2025","DEC, 2025","JAN, 2026","FEB, 2026","MARCH, 2026","APRIL, 2026","MAY, 2026","TOTAL"]
["Property taxes",788,788,788,788,788,788,788,788,788,788,788,788,{"$f":"SUM(B10:M10)","v":9456}]
["Insurance",780,830,850,916,916,916,916,916,916,916,916,916,{"$f":"SUM(B11:M11)","v":10704}]
["Water & Sewer (Undine)",479,482,493,474,480,489,485,489,530,522.75,529.69000000000005,536.64,{"$f":"SUM(B12:M12)","v":5990.0800000000008}]
["Repairs and Maintenance",230,145,210,125,128,120,65,530,295,110,0,205,2163]
["Landscaping & Pest Control",285,285,285,285,285,285,285,285,285,285,285,285,3420]
["Sewer Maintenance",153,153,153,153,153,153,153,153,153,153,153,153,{"$f":"SUM(B15:M15)","v":1836}]
["Trash",265,198,548,464,419,306,312,426,308,345,362,399,4352]
["Mgmt Fees (5% Projection)",{"$f":"0.05*B6","v":448.25},{"$f":"0.05*C6","v":471.25},478.5,488.5,490,469.25,489.25,492.75,496.25,509.25,515.75,512.25,5861.25]
[{"$nulls":13},0]
["Operating Expenses",{"$f":"SUM(B10:B17)","v":3428.25},{"$f":"SUM(C10:C17)","v":3352.25},3805.5,3693.5,3659,3526.25,3493.25,4079.75,3771.25,3629,3549.44,3794.89,43782.33]
[]
["NOI",{"$f":"B6-B19","v":5536.75},{"$f":"C6-C19","v":6072.75},5764.5,6076.5,6141,5858.75,6291.75,5775.25,6153.75,6556,6765.5599999999995,6450.1100000000006,{"$f":"SUM(B21:M21)","v":73442.67}]

{"sheet":"RR","index":1,"n_rows":13,"n_cols":14,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["Rent Roll - Jun 2025 to May 2026  ROUNDROCK APARTMENT"]
["8430 Round Rock Dr, Houston, TX"]
["Rent Roll"]
["Units No","Unit Mix","Square Foot","Current Rent","Security Deposit","Market Rent","SQFT","RENT/SQFT","MOVED IN","LEASE END","First, Last Name ","Occupants","Total Units",{"$f":"COUNT(C4:C13)","v":8}]
["Unit 1","2bed/1bath",855,1250,0,1400,850,{"$f":"D5/G5","v":1.4705882352941178},"2026-03-09","2027-03-31","Daphne Hicks",2,"Vacant",0]
["Unit 2","2bed/1bath",855,1200,1000,1400,850,{"$f":"D6/G6","v":1.411764705882353},"2026-02-01","2027-02-28","Terri Cockram",1]
["Unit 3","2bed/1bath",855,1200,800,1400,850,1.411764705882353,"2022-03-01","2027-04-30","Sandra and Jason Chapman",3,"Occupancy",{"$f":"(N4-N5)/N4","v":1}]
["Unit 4","2bed/1bath",855,1200,800,1400,850,1.411764705882353,"2024-03-01","2027-03-31","Alisa Solis",3,"Vacancy",{"$f":"N5/N4","v":0}]
["Unit 5","2bed/1bath",855,1305,0,1400,850,1.5352941176470589,"2026-12-01","2027-11-28","Monica",2]
["Unit 6","2bed/1bath",855,1400,800,1400,850,1.6470588235294117,"2024-03-01","2027-03-31","Jose Padilla Gonzalez",1,"RR Total",{"$f":"D13","v":10005}]
["Unit 7","2bed/1bath",855,1200,700,1400,850,1.411764705882353,"2025-12-17","2027-01-31","Jenny Turner ",2]
["Unit 8","2bed/1bath",855,1250,1000,1400,850,1.4705882352941178,"2025-09-01","2026-10-31","Dominique",1]
[null,null,null,{"$f":"SUM(D5:D12)","v":10005},5100,{"$f":"SUM(F5:F12)","v":11200}]