{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Trailing 12 Month"],"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":"Trailing 12 Month","index":0,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["854 N KROME AVE","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","T-12 TOTALS"]
["Income"]
["852, 854, 856",8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,8738.2199999999993,10660,10350,10350,{"$f":"SUM(B3:M3)","v":110003.98}]
[858,3130.47,3130.47,3130.47,3130.47,3130.47,3130.47,3130.47,3130.47,3130.47,3130.47,3039.29,3039.29,37383.280000000006]
[860,3115.13,3253.77,3115.13,3115.13,3115.13,3630.75,3630.75,3630.75,3630.75,3630.75,3630.75,3630.75,41129.54]
[862,2800.71,2800.71,2800.71,2800.71,2800.71,2800.71,2800.71,0,0,3399,3399,3399,29801.969999999998]
[864,3038.5,3038.5,3281.58,3281.58,3281.58,3281.58,3281.58,3281.58,3281.58,3281.58,3186,3186,38701.640000000007]
[866,3142.53,3142.53,3142.53,3142.53,3272.53,3503.93,3523.93,3393.93,3393.93,3513.93,3435.08,3278.6,39885.980000000003]
[868,2978.51,2978.51,2978.51,3201.9,3201.9,3201.9,3201.9,3201.9,3201.9,3201.9,3108.64,3108.64,37566.110000000008]
[870,3019.75,3019.75,3019.75,3231.13,3231.13,3231.13,3231.13,3231.13,3231.13,3231.13,3137.02,3137.02,37951.200000000004]
[872,3047.98,3047.98,3047.98,3047.98,3291.82,3291.82,3291.82,3291.82,3291.82,3291.82,3195.94,3195.94,38334.720000000001]
[874,2783.03,2783.03,2783.03,2783.03,2783.03,2783.03,3481.4,3481.4,3481.4,3481.4,3481.4,3375,37480.180000000008]
[876,3253.77,3253.77,3253.77,3253.77,3253.77,3253.77,3253.77,3253.77,3253.77,3253.77,3159,3159,38855.699999999997]
["878, 880, 882",9582.6,9582.6,9582.6,9870.2900000000009,9870.2900000000009,9870.2900000000009,9870.2900000000009,9870.2900000000009,9870.2900000000009,9870.2900000000009,9582.81,9582.81,117005.45000000001]
["886, 888, 890, 892",12676.63,12676.63,12676.62,12676.62,12676.62,12676.62,17098,17407,16648,17407,16900,16900,178419.74]
[894,3218.75,3218.75,3218.75,3218.75,3218.75,3218.75,3218.75,3991.25,3476.25,3476.25,3476.25,3395.08,40346.33]
[896,3218.81,3218.81,3218.81,3218.81,3218.81,3476.31,3476.31,3476.31,3476.31,3476.31,3375.06,3375.06,40225.72]
["30 - 32 NW 9 ST",6209.73,6209.73,5613.5,5613.5,5613.5,6209.73,6209.73,6229.44,6229.44,6209.73,6209.73,6209.73,72767.489999999991]
[]
["Total Rent Revenue",{"$f":"SUM(B3:B18)","v":73955.12},74093.759999999995,73601.960000000006,74324.42,74698.260000000009,76299.009999999995,81438.759999999995,79609.259999999995,78335.259999999995,84515.33,82665.969999999987,82321.919999999984,{"$f":"SUM(B20:M20)","v":935859.03}]
[]
["Expense"]
["Garbage Collection",-2200.41,-2212.81,-2206.7800000000002,-2207.27,-2204.9299999999998,-2206.42,-2230.21,-2231.83,-2230.59,-2653.26,-2666.5,-2641.48,-27892.49]
["Electric Usage",-233.09,-272.74,-247.09,-248.94,-240.82999999999998,-238,-264.52999999999997,-232,-231.4,-236.78,-264.38,-243.17000000000002,-2952.9500000000003]
["Landscaping",-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-7200]
["Maintenance",0,-250,-500,0,-500,0,-750,-250,0,-500,-250,-500,-3500]
[]
["Sales Tax",-1922.23,-2130.2800000000002,-2143.75,-2164.79,-2175.6799999999998,-2222.3000000000002,-2372,-2318.7199999999998,-2281.61,-2461.61,0,0,-22192.97]
[]
["Insurance, Property",0,0,0,0,0,0,0,0,0,0,-31379.200000000001,0,-31379.200000000001]
["Tax, Property",0,0,0,0,0,0,0,0,0,0,-53421.16,0,-53421.16]
[]
["Total Expenditures",{"$f":"SUM(B23:B31)","v":-4955.7299999999996},{"$f":"SUM(C23:C31)","v":-5465.83},-5697.6200000000008,-5221,-5721.44,-5266.72,-6216.74,-5632.5499999999993,-5343.6,-6451.6500000000005,-88581.24,-3984.65,-148538.76999999999]
[]
["Profit Margin",{"$f":"(B36/B20)","v":0.93299003503746603},{"$f":"(C36/C20)","v":0.9262308998760489},0.9225887462779524,0.9297539086076958,0.92340598027316834,0.93097262992009988,0.9236636215973818,0.92924755235760259,0.93178550757347323,0.92366296150059413,-7.1556288518722033E-2,0.95159673146593282,0.84128082837433327]
["MONTHLY PROFIT",{"$f":"B20+B33","v":68999.39},{"$f":"C20+C33","v":68627.929999999993},{"$f":"D20+D33","v":67904.340000000011},{"$f":"E20+E33","v":69103.42},{"$f":"F20+F33","v":68976.820000000007},{"$f":"G20+G33","v":71032.289999999994},{"$f":"H20+H33","v":75222.01999999999},{"$f":"I20+I33","v":73976.709999999992},{"$f":"J20+J33","v":72991.659999999989},{"$f":"K20+K33","v":78063.680000000008},{"$f":"L20+L33","v":-5915.2700000000186},{"$f":"M20+M33","v":78337.26999999999},{"$f":"SUM(B36:M36)","v":787320.26}]