{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["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":"Rent roll ","index":0,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["Rent Roll - Majestic Oaks Apartments"]
[]
["Unit","Sq Ft.","Ofc/Bath","TENTANTS","Deposit","Monthly Rent ","Target Rent","Variance","Lease Term"]
[1,925,"2022-02-01","Occupied",300,950,1000,{"$f":"F4-G4","v":-50},"4/1/25 - 3/31/26"]
[2,625,"2022-01-01","Occupied",300,875,950,{"$f":"F5-G5","v":-75},"11/7/25 - 11/30/26"]
[3,"625","2022-01-01","Occupied",300,900,950,-50,"5/1/25 - 4/30/26"]
[4,925,"2022-02-01","Occupied",375,825,1000,-175,"MTM"]
[5,775,"2022-01-01","Occupied",0,550,950,-400,"12/2/24 - 11/30/25"]
[6,625,"Studio","Occupied",300,825,900,-75,"11/1/25 - 10/31/26"]
[7,625,"Studio","Occupied",375,725,900,-175,"MTM"]
[8,775,"2022-01-01","Occupied",500,1000,1050,-50,"MTM"]
[9,775,"2022-01-01","Occupied",300,950,950,0,"8/18/25 - 8/31/26"]
[10,925,"2022-02-01","Occupied",300,1000,1000,0,"8/15/25 - 8/31/26"]
[]
[{"$nulls":5},{"$f":"SUM(F4:F13)","v":8600},{"$f":"SUM(G4:G13)","v":9650},{"$f":"F15-G15","v":-1050}]