{"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":92,"n_cols":18,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
["2826 Cogswell RD, El Monte CA 91732 (All 12 Units)  Expense Sheet"]
["Year  2017 ","JAN","FEB","MAR","APR","MAY","JUN","JULY","AUG","SEP","OCT","NOV","DEC","TOTAL Yr. 2017"]
["Management Fee",0,0,0,0,0,0,400,400,400,400,400,400,{"$f":"SUM(H3:M3)","v":2400}]
["Landscape Expense",0,0,0,0,0,0,100,100,100,100,100,100,{"$f":"SUM(H4:M4)","v":600}]
["SCE",0,0,0,0,0,0,null,null,89.72,null,173.02,105.5,368.24]
["GAS",0,0,0,0,0,0,null,null,81.8,25.71,9.14,25.71,142.35999999999999]
["WATER",0,0,0,0,0,0,null,682.12,null,598.59,null,539.53,1820.24]
["WASTE",0,0,0,0,0,0,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,3177.4200000000005]
["PROPERTY TAX",0,0,0,0,0,0,{"$nulls":4},24000,null,24000]
["INSURANCE",0,0,0,0,0,0,6914,{"$nulls":5},6914]
["TOTAL",{"$f":"SUM(B3:B10)","v":0},0,0,0,0,0,{"$f":"SUM(H3:H10)","v":7943.57},1711.69,1201.0900000000001,1653.8700000000003,25211.73,1700.31,{"$f":"SUM(H11:M11)","v":39422.259999999995}]
[]
["Year  2018","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr. 2018"]
["Management Fee",400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"SUM(B14:M14)","v":4800}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE",null,112.6,67.78,null,38.869999999999997,30.74,null,38.409999999999997,16.29,16.41,17.739999999999998,17.87,356.71000000000004]
["GAS",11.44,47.19,51.08,null,21.08,6.23,16.16,{"$nulls":5},153.17999999999998]
["WATER",496.39,433.29,504.67,null,512.01,554.96,530.42999999999995,520.05999999999995,556.27,521.59,598.88,null,5228.55]
["WASTE",529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,529.57000000000005,6354.8399999999992]
["PROPERTY TAX",null,null,null,24000,{"$nulls":6},24000,null,48000]
["INSURANCE",{"$nulls":7},6914,{"$nulls":4},6914]
["TOTAL",{"$f":"SUM(B14:B21)","v":1537.4},{"$f":"SUM(C14:C21)","v":1622.65},1653.1,25029.57,1601.5300000000002,1621.5,1576.1599999999999,8502.0400000000009,1602.13,1567.5700000000002,25646.19,1047.44,73007.28]
[]
["Year  2019","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr. 2019"]
["Management Fee",400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"SUM(B25:M25)","v":4800}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE",17.170000000000002,null,77.819999999999993,14.87,56.42,54.77,112.25,null,266.23,null,null,null,599.53]
["WATER",null,515.70000000000005,617.67999999999995,176.36,850.43,674.07,739.02,737.19,722.21,null,674.54,750.94,6458.1400000000012]
["WASTE",541.45000000000005,541.45000000000005,541.45000000000005,541.45000000000005,541.45000000000005,541.45000000000005,541.45000000000005,541.45000000000005,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,6567.8]
["PROPERTY TAX",529.57000000000005,null,null,25080.42,{"$nulls":8},25609.989999999998]
["INSURANCE",{"$nulls":4},6105,{"$nulls":5},26084.02,null,32189.02]
["TOTAL",{"$f":"SUM(B25:B31)","v":1588.19},{"$f":"SUM(C25:C31)","v":1557.15},1736.95,26313.1,8053.3,1770.2900000000002,1892.72,1778.64,2047.49,1059.05,27817.61,1809.99,77424.48000000001]
[]
["Year 2020","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL  Yr. 2020"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B35:M35)","v":5400}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE  ( Electricity )",29.87,30.97,15.64,{"$nulls":9},76.48]
["WATER",694.4,948.66,null,null,1392.78,900.99,1706.63,805.64,829.48,582.14,746.81,788.04,9395.57]
["WASTE",559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,559.04999999999995,6708.6000000000013]
["PROPERTY TAX",null,null,null,26083.88,{"$nulls":7},26260.85,52344.729999999996]
["INSURANCE",{"$nulls":5},6464,{"$nulls":6},6464]
["TOTAL",{"$f":"SUM(B35:B41)","v":1833.32},{"$f":"SUM(C35:C41)","v":2088.6800000000003},1124.69,27192.93,2501.83,8474.0400000000009,2815.6800000000003,1914.6899999999998,1938.53,1691.1899999999998,1855.86,28157.94,81589.38]
[]
["Year  2021","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL  Yr. 2021"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B45:M45)","v":5400}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE  ( Electricity )",{"$nulls":12},0]
["WATER",711.67,742.9,93.7,355.25,261.55,1269.9100000000001,1008.36,994.94,1058.33,null,2126.94,1133.8699999999999,9757.4200000000019,null,null,null," "]
["WASTE",584.64,584.64,584.64,584.64,584.64,584.64,584.64,584.64,584.64,599.37,599.37,599.37,7059.87]
["PROPERTY TAX",null,null,null,26260.77,{"$nulls":7},27066.97,53327.740000000005]
["INSURANCE",{"$nulls":5},7260,{"$nulls":6},7260]
["TOTAL",{"$f":"SUM(B45:B51)","v":1846.31},{"$f":"SUM(C45:C51)","v":1877.54},1228.3400000000001,{"$f":"SUM(E45:E51)","v":27750.66},{"$f":"SUM(F45:F51)","v":1396.19},9664.5499999999993,2143,2129.58,2192.9699999999998,1149.3699999999999,3276.31,29350.21,{"$f":"SUM(B52:M52)","v":84005.03}]
[]
["Year 2022","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL Yr. 2022"]
["Management Fee",550,550,550,550,550,550,550,550,550,550,550,550,{"$f":"SUM(B55:M55)","v":6600}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE ( Electricity )",{"$nulls":12},0]
["WATER",998.87,986.39,1051.4000000000001,1038.9000000000001,969.05,878.03,1032.43,918.34,1470.23,null,1362.54,null,10706.18]
["WASTE",599.37,599.37,599.37,599.37,599.37,599.37,599.37,599.37,599.37,743.01,599.37,599.37,7336.08]
["PROPERTY TAX",null,null,null,27066.77,{"$nulls":7},26420.71,53487.479999999996]
["INSURANCE",{"$nulls":4},5606,{"$nulls":7},5606]
[null,{"$f":"SUM(B55:B61)","v":2248.2399999999998},{"$f":"SUM(C55:C61)","v":2235.7599999999998},2300.77,29355.040000000001,7824.42,2127.4,2281.8000000000002,2167.71,2719.6,1393.01,2611.91,27670.079999999998,{"$f":"SUM(B62:M62)","v":84935.74}]
[]
[" Year 2023","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL  Yr. 2023"]
["Management Fee",550,550,550,550,550,550,550,550,550,550,550,550,{"$f":"SUM(B65:M65)","v":6600}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE ( Electricity )",{"$nulls":12},0]
["WATER",385.14,880.26,915.67,880.26,849.28,null,null,795.92,838.52,891.14,731.66,809.12,7976.9699999999993]
["WASTE",743.01,743.01,743.01,743.01,743.01,743.01,743.01,743.01,799.75,799.75,799.75,799.75,9143.0800000000017]
["PROPERTY TAX",null,null,null,26420.560000000001,{"$nulls":7},29200.82,55621.380000000005]
["INSURANCE",{"$nulls":4},6975,{"$nulls":7},6975]
["TOTAL",{"$f":"SUM(B65:B71)","v":1778.1499999999999},{"$f":"SUM(C65:C71)","v":2273.27},{"$f":"SUM(D65:D71)","v":2308.6800000000003},{"$f":"SUM(E65:E71)","v":28693.83},9217.2900000000009,1393.01,1393.01,2188.9300000000003,2288.27,2340.89,2181.41,31459.69,{"$f":"SUM(B72:M72)","v":87516.430000000008}]
[]
["Year 2024","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","TOTAL  Yr. 2024"]
["Management Fee",550,550,550,550,550,550,550,550,550,550,550,550,{"$f":"SUM(B75:M75)","v":6600}]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B76:M76)","v":1200}]
["SCE ( Electricity )",{"$nulls":12},0]
["WATER",781.01,749.14,1026.83,1201.8699999999999,1359.36,1381,null,3068.49,2466.02,1899.23,1447.58,2846.58,18227.11]
["WASTE",799.75,799.75,799.75,799.75,799.75,799.75,799.75,799.75,799.75,799.75,799.75,799.75,9597]
["PROPERTY TAX",null,null,null,36205.72,{"$nulls":7},31434.02,67639.740000000005]
["INSURANCE",{"$nulls":4},9831,{"$nulls":7},9831]
["TOTAL",{"$f":"SUM(B75:B81)","v":2230.7600000000002},{"$f":"SUM(C75:C81)","v":2198.89},2476.58,38857.340000000004,12640.11,2830.75,1449.75,4518.24,3915.77,3348.98,2897.33,35730.35,{"$f":"SUM(B82:M82)","v":113094.85}]
[]
["Year 2025","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC"]
["Management Fee",550,550,550,550,550,550,550,550,550,550]
["Landscape Expense",100,100,100,100,100,100,100,100,100,100]
["SCE ( Electricity )"]
["WATER",2617.8200000000002,1284.29,2212.6,578.79999999999995,904.16,1010.05,1176.2,946.99,1017.6]
["WASTE",792.04,792.04,792.04,792.04,792.04,792.04,792.04,792.04,792.04,792.04]
["PROPERTY TAX",null,null,null,29678.58]
["INSURANCE",{"$nulls":4},2176.19,null,null,2176.19]
["TOTAL",{"$f":"SUM(B85:B91)","v":4059.86},{"$f":"SUM(C85:C91)","v":2726.33},3654.64,31699.420000000002,4522.3899999999994,{"$f":"SUM(G85:G91)","v":2452.09},{"$f":"SUM(H85:H91)","v":2618.2399999999998},{"$f":"SUM(I85:I91)","v":4565.2199999999993},{"$f":"SUM(J85:J91)","v":2459.64},{"$f":"SUM(K85:K91)","v":1442.04}]