{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2025 - Feb 2026 Monthly"],"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":"2025 - Feb 2026 Monthly","index":0,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,16],[1,0,1,16],[2,0,2,16]]}
["Profit and Loss"]
["Synergy Home LLC"]
["January 1, 2025-February 28, 2026"]
[]
["","January 2025","February 2025","March 2025","April 2025","May 2025","June 2025","July 2025","August 2025","September 2025","October 2025","November 2025","December 2025","January 2026","February 2026",null,"Total"]
["Income"]
["Rental Property Income"]
["Remington"]
["3 East Division (Park Place)",6700,6050,6700,8000,6750,6100,7513.31,6850,6850,6900,6900,7060,7100,7400,null,{"$f":"B9+C9+D9+E9+F9+G9+H9+I9+J9+K9+L9+M9+N9+O9","v":96873.31}]
["Late Fees",75,75,175,100,125,95,97,55,70,74,null,62,null,60,null,{"$f":"B10+C10+D10+E10+F10+G10+H10+I10+J10+K10+L10+M10+N10+O10","v":1063}]
["Total for 3 East Division (Park Place)",{"$f":"B9+B10","v":6775},6125,6875,8100,6875,6195,7610.31,6905,6920,6974,6900,7122,7100,7460,null,{"$f":"B11+C11+D11+E11+F11+G11+H11+I11+J11+K11+L11+M11+N11+O11","v":97936.31}]
[]
["Expenses"]
["Rental Property Expense"]
["Remington"]
["3 East Division (Park Place)"]
["Collection Costs",null,null,125,null,1225,{"$nulls":10},{"$f":"B17+C17+D17+E17+F17+G17+H17+I17+J17+K17+L17+M17+N17+O17","v":1350}]
["Insurance",443.12,442.74,417.74,420.61,417.8,417.09,417.13,417.13,417.13,416.8,417.49,417.64,418.56,421.17,null,5902.1500000000015]
["Repairs & Maintenance",724.1,1272.42,457.5,686.81,678,736.91,1260.44,1830.63,575,280,590.47,1204.93,758.67,300,null,11355.880000000001]
["Taxes - Property",295,295,295,297.42,341,341,341,341,341,338.61,341,341,341,341,null,4590.0300000000007]
["Utilities",1068.92,1089.58,659.09,1070.83,1467.26,1027.8599999999999,982.53,897.7,1016.09,947.73,1036.2,1120.83,1246.02,1047.53,null,14678.170000000002]
["Total for 3 East Division (Park Place)",{"$f":"SUM(B17:B21)","v":2531.1400000000003},{"$f":"SUM(C17:C21)","v":3099.74},1954.33,2475.67,4129.0600000000004,2522.8599999999997,3001.1000000000004,3486.46,2349.2200000000003,1983.1399999999999,2385.16,3084.4,2764.25,2109.6999999999998,null,37876.23000000001]
[]
["Gross Profit",{"$f":"B11-B22","v":4243.8599999999997},{"$f":"C11-C22","v":3025.26},{"$f":"D11-D22","v":4920.67},{"$f":"E11-E22","v":5624.33},{"$f":"F11-F22","v":2745.9399999999996},{"$f":"G11-G22","v":3672.1400000000003},{"$f":"H11-H22","v":4609.21},{"$f":"I11-I22","v":3418.54},{"$f":"J11-J22","v":4570.78},{"$f":"K11-K22","v":4990.8600000000006},{"$f":"L11-L22","v":4514.84},{"$f":"M11-M22","v":4037.6},{"$f":"N11-N22","v":4335.75},{"$f":"O11-O22","v":5350.3},null,{"$f":"Q11-Q22","v":60060.079999999987}]