{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["T-12 Detailed"],"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":"T-12 Detailed","index":0,"n_rows":14,"n_cols":15,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Month","Church Rent","Funeral Home Rent","Other Income","Total Income","Property Taxes","Insurance","Repairs & Maintenance","Landscaping/Pest","Owner Utilities","Church Utilities Paid by Tenant","Funeral Home Utilities Paid by Tenant","Other Expenses","Total Operating Expenses","Net Operating Income"]
["July 2025",3600,2350,null,{"$f":"SUM(B2:D2)","v":5950},null,null,null,100,35,750,825,"R&M",{"$f":"SUM(F2:M2)","v":1710},{"$f":"E2-N2","v":4240}]
["August 2025",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["September 2025",3600,2350,null,5950,null,null,"$11,000.00 AC Unit",100,35,750,825,null,1710,4240]
["October 2025",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["November 2025",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["December 2025",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["January 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["February 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["March 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["April 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["May 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["June 2026",3600,2350,null,5950,null,null,null,100,35,750,825,null,1710,4240]
["TOTAL",{"$f":"SUM(B2:B13)","v":43200},{"$f":"SUM(C2:C13)","v":28200},{"$f":"SUM(D2:D13)","v":0},{"$f":"SUM(E2:E13)","v":71400},18762.400000000001,{"$f":"SUM(G2:G13)","v":0},0,1200,420,9000,9900,0,20520,50880]