{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Leases_Rent Roll"],"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":"Leases_Rent Roll","index":0,"n_rows":26,"n_cols":29,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Unit #","Tenant","Rent","Security","Utilities Paid By","Lease Start","Lease End","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01"]
[101]
[null,"Name Withheld",1450,1400,"Tenant","2025-08-15","2026-05-14",{"$f":"IF(AND(MONTH($F3)=MONTH(H$1),YEAR($F3)=YEAR(H$1)),MONTH($F3)&\"/\"&DAY($F3),\"\")&IF(AND(MONTH($G3)=MONTH(H$1),YEAR($G3)=YEAR(H$1)),MONTH($G3)&\"/\"&DAY($G3),\"\")","v":"8/15"},"","","","","","","","","5/14",{"$f":"IF(AND(MONTH($F3)=MONTH(R$1),YEAR($F3)=YEAR(R$1)),MONTH($F3)&\"/\"&DAY($F3),\"\")&IF(AND(MONTH($G3)=MONTH(R$1),YEAR($G3)=YEAR(R$1)),MONTH($G3)&\"/\"&DAY($G3),\"\")","v":""},"","","","","","","","","","",""]
[102,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",1445,1395,"Tenant","2025-08-20","2026-05-19",{"$f":"IF(AND(MONTH($F5)=MONTH(H$1),YEAR($F5)=YEAR(H$1)),MONTH($F5)&\"/\"&DAY($F5),\"\")&IF(AND(MONTH($G5)=MONTH(H$1),YEAR($G5)=YEAR(H$1)),MONTH($G5)&\"/\"&DAY($G5),\"\")","v":"8/20"},"","","","","","","","","5/19","","","","","","","","","","","",""]
[103,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"30*6668.75/125","v":1600.5},0,"Landlord","2025-08-13","2025-12-16",{"$f":"IF(AND(MONTH($F7)=MONTH(H$1),YEAR($F7)=YEAR(H$1)),MONTH($F7)&\"/\"&DAY($F7),\"\")&IF(AND(MONTH($G7)=MONTH(H$1),YEAR($G7)=YEAR(H$1)),MONTH($G7)&\"/\"&DAY($G7),\"\")","v":"8/13"},{"$f":"IF(AND(MONTH($F7)=MONTH(I$1),YEAR($F7)=YEAR(I$1)),MONTH($F7)&\"/\"&DAY($F7),\"\")&IF(AND(MONTH($G7)=MONTH(I$1),YEAR($G7)=YEAR(I$1)),MONTH($G7)&\"/\"&DAY($G7),\"\")","v":""},{"$f":"IF(AND(MONTH($F7)=MONTH(J$1),YEAR($F7)=YEAR(J$1)),MONTH($F7)&\"/\"&DAY($F7),\"\")&IF(AND(MONTH($G7)=MONTH(J$1),YEAR($G7)=YEAR(J$1)),MONTH($G7)&\"/\"&DAY($G7),\"\")","v":""},{"$f":"IF(AND(MONTH($F7)=MONTH(K$1),YEAR($F7)=YEAR(K$1)),MONTH($F7)&\"/\"&DAY($F7),\"\")&IF(AND(MONTH($G7)=MONTH(K$1),YEAR($G7)=YEAR(K$1)),MONTH($G7)&\"/\"&DAY($G7),\"\")","v":""},{"$f":"IF(AND(MONTH($F7)=MONTH(L$1),YEAR($F7)=YEAR(L$1)),MONTH($F7)&\"/\"&DAY($F7),\"\")&IF(AND(MONTH($G7)=MONTH(L$1),YEAR($G7)=YEAR(L$1)),MONTH($G7)&\"/\"&DAY($G7),\"\")","v":"12/16"},{"$nulls":5},"","","","","","","","","","","",""]
[null,"Name Withheld",1445,{"$f":"1395*2","v":2790},"Tenant","2025-12-17","2026-12-31",{"$f":"IF(AND(MONTH($F8)=MONTH(H$1),YEAR($F8)=YEAR(H$1)),MONTH($F8)&\"/\"&DAY($F8),\"\")&IF(AND(MONTH($G8)=MONTH(H$1),YEAR($G8)=YEAR(H$1)),MONTH($G8)&\"/\"&DAY($G8),\"\")","v":""},"","","","12/17","","","","","","","","","","","","12/31","","","","",""]
[104,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"1295+50","v":1345},{"$f":"1295","v":1295},"Tenant","2025-09-03","2025-12-31",{"$f":"IF(AND(MONTH($F10)=MONTH(H$1),YEAR($F10)=YEAR(H$1)),MONTH($F10)&\"/\"&DAY($F10),\"\")&IF(AND(MONTH($G10)=MONTH(H$1),YEAR($G10)=YEAR(H$1)),MONTH($G10)&\"/\"&DAY($G10),\"\")","v":""},"9/3","","","12/31",{"$nulls":5},"","","","","","","","","","","",""]
[null,"Name Withheld",1195,1195,"Tenant","2026-01-10","2026-05-15","","","","","",{"$f":"IF(AND(MONTH($F11)=MONTH(M$1),YEAR($F11)=YEAR(M$1)),MONTH($F11)&\"/\"&DAY($F11),\"\")&IF(AND(MONTH($G11)=MONTH(M$1),YEAR($G11)=YEAR(M$1)),MONTH($G11)&\"/\"&DAY($G11),\"\")","v":"1/10"},"","","","5/15","","","","","","","","","","","",""]
[105,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"1295+50","v":1345},1295,"Tenant","2025-08-09","2026-05-15",{"$f":"IF(AND(MONTH($F13)=MONTH(H$1),YEAR($F13)=YEAR(H$1)),MONTH($F13)&\"/\"&DAY($F13),\"\")&IF(AND(MONTH($G13)=MONTH(H$1),YEAR($G13)=YEAR(H$1)),MONTH($G13)&\"/\"&DAY($G13),\"\")","v":"8/9"},"","","","","","","","","5/15","","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"1395+50","v":1445},1395,"Tenant","2026-08-21","2027-05-15",{"$f":"IF(AND(MONTH($F14)=MONTH(H$1),YEAR($F14)=YEAR(H$1)),MONTH($F14)&\"/\"&DAY($F14),\"\")&IF(AND(MONTH($G14)=MONTH(H$1),YEAR($G14)=YEAR(H$1)),MONTH($G14)&\"/\"&DAY($G14),\"\")","v":""},"","","","","","","","","","","","8/21","","","","","","","","","5/15"]
[106,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",1450,1400,"Tenant","2025-08-15","2026-05-14",{"$f":"IF(AND(MONTH($F16)=MONTH(H$1),YEAR($F16)=YEAR(H$1)),MONTH($F16)&\"/\"&DAY($F16),\"\")&IF(AND(MONTH($G16)=MONTH(H$1),YEAR($G16)=YEAR(H$1)),MONTH($G16)&\"/\"&DAY($G16),\"\")","v":"8/15"},"","","","","","","","","5/14","","","","","","","","","","","",""]
[107,{"$nulls":11},{"$f":"IF(AND(MONTH($F18)=MONTH(M$1),YEAR($F18)=YEAR(M$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(M$1),YEAR($G18)=YEAR(M$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":""},{"$f":"IF(AND(MONTH($F18)=MONTH(N$1),YEAR($F18)=YEAR(N$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(N$1),YEAR($G18)=YEAR(N$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":""},{"$f":"IF(AND(MONTH($F18)=MONTH(O$1),YEAR($F18)=YEAR(O$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(O$1),YEAR($G18)=YEAR(O$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":""},{"$f":"IF(AND(MONTH($F18)=MONTH(P$1),YEAR($F18)=YEAR(P$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(P$1),YEAR($G18)=YEAR(P$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":""},{"$f":"IF(AND(MONTH($F18)=MONTH(Q$1),YEAR($F18)=YEAR(Q$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(Q$1),YEAR($G18)=YEAR(Q$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":""},"","","","","","","","","","","",""]
[null,"Name Withheld",1450,1400,"Tenant","2025-08-15","2025-12-31",{"$f":"IF(AND(MONTH($F18)=MONTH(H$1),YEAR($F18)=YEAR(H$1)),MONTH($F18)&\"/\"&DAY($F18),\"\")&IF(AND(MONTH($G18)=MONTH(H$1),YEAR($G18)=YEAR(H$1)),MONTH($G18)&\"/\"&DAY($G18),\"\")","v":"8/15"},"","","","12/31",{"$nulls":5},"","","","","","","","","","","",""]
[null,"Name Withheld",1552,0,"Landlord","2026-01-10","2026-05-10",{"$f":"IF(AND(MONTH($F19)=MONTH(H$1),YEAR($F19)=YEAR(H$1)),MONTH($F19)&\"/\"&DAY($F19),\"\")&IF(AND(MONTH($G19)=MONTH(H$1),YEAR($G19)=YEAR(H$1)),MONTH($G19)&\"/\"&DAY($G19),\"\")","v":""},"","","","","1/10","","","","5/10","","","","","","","","","","","",""]
[108,{"$nulls":16},{"$f":"IF(AND(MONTH($F20)=MONTH(R$1),YEAR($F20)=YEAR(R$1)),MONTH($F20)&\"/\"&DAY($F20),\"\")&IF(AND(MONTH($G20)=MONTH(R$1),YEAR($G20)=YEAR(R$1)),MONTH($G20)&\"/\"&DAY($G20),\"\")","v":""},"","","","","","","","","","",""]
[null,"Name Withheld",1450,1400,"Tenant","2025-08-14","2026-05-15",{"$f":"IF(AND(MONTH($F21)=MONTH(H$1),YEAR($F21)=YEAR(H$1)),MONTH($F21)&\"/\"&DAY($F21),\"\")&IF(AND(MONTH($G21)=MONTH(H$1),YEAR($G21)=YEAR(H$1)),MONTH($G21)&\"/\"&DAY($G21),\"\")","v":"8/14"},"","","","","","","","","5/15","","","","","","","","","","","",""]
[109,{"$nulls":16},"","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"1716.9+70","v":1786.9},0,"Landlord","2025-08-18","2026-05-13",{"$f":"IF(AND(MONTH($F23)=MONTH(H$1),YEAR($F23)=YEAR(H$1)),MONTH($F23)&\"/\"&DAY($F23),\"\")&IF(AND(MONTH($G23)=MONTH(H$1),YEAR($G23)=YEAR(H$1)),MONTH($G23)&\"/\"&DAY($G23),\"\")","v":"8/18"},"","","","","","","","","5/13","","","","","","","","","","","",""]
[110,{"$nulls":11},{"$f":"IF(AND(MONTH($F25)=MONTH(M$1),YEAR($F25)=YEAR(M$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(M$1),YEAR($G25)=YEAR(M$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":""},{"$f":"IF(AND(MONTH($F25)=MONTH(N$1),YEAR($F25)=YEAR(N$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(N$1),YEAR($G25)=YEAR(N$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":""},{"$f":"IF(AND(MONTH($F25)=MONTH(O$1),YEAR($F25)=YEAR(O$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(O$1),YEAR($G25)=YEAR(O$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":""},{"$f":"IF(AND(MONTH($F25)=MONTH(P$1),YEAR($F25)=YEAR(P$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(P$1),YEAR($G25)=YEAR(P$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":""},{"$f":"IF(AND(MONTH($F25)=MONTH(Q$1),YEAR($F25)=YEAR(Q$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(Q$1),YEAR($G25)=YEAR(Q$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":""},"","","","","","","","","","","",""]
[null,"Name Withheld",1450,2800,"Tenant","2025-08-15","2025-12-31",{"$f":"IF(AND(MONTH($F25)=MONTH(H$1),YEAR($F25)=YEAR(H$1)),MONTH($F25)&\"/\"&DAY($F25),\"\")&IF(AND(MONTH($G25)=MONTH(H$1),YEAR($G25)=YEAR(H$1)),MONTH($G25)&\"/\"&DAY($G25),\"\")","v":"8/15"},"","","","12/31",{"$nulls":5},"","","","","","","","","","","",""]
[null,"Name Withheld",{"$f":"1195+50","v":1245},1195,"Tenant","2026-01-10","2026-05-15","","","","","",{"$f":"IF(AND(MONTH($F26)=MONTH(M$1),YEAR($F26)=YEAR(M$1)),MONTH($F26)&\"/\"&DAY($F26),\"\")&IF(AND(MONTH($G26)=MONTH(M$1),YEAR($G26)=YEAR(M$1)),MONTH($G26)&\"/\"&DAY($G26),\"\")","v":"1/10"},"","","","5/15","","","","","","","","","","","",""]