{"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":93,"n_cols":14,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["6 Units  of  5101 LINDSEY AVE, PICO RIVERA, CA  "]
["EXPENSE SHEET"]
["Year   2018 ","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Yearly Total"]
["Management Fee",350,350,350,350,350,350,350,350]
["Landscape Fee",100,100,100,100,100,100,100,100]
["SCE",23.47,37.28,60.08,55.39,54.9,57.13,48.83,{"$f":"SUM(B6:H6)","v":337.08}]
["GAS",350,161.84,125.88,147.41,141.76,158.13999999999999,204.66,{"$f":"SUM(B7:H7)","v":1289.69}]
["WATER",null,115.76,269.08999999999997,null,51.14,122.88,284.41000000000003,{"$f":"SUM(C8:H8)","v":843.28}]
["INSURANCE",2677,{"$nulls":6},{"$f":"SUM(B9:H9)","v":2677}]
["PROPERTY TAX",1629.94,{"$nulls":4},7011.32,null,{"$f":"SUM(B10:H10)","v":8641.26}]
["Total",{"$f":"SUM(B4:B10)","v":5130.41},{"$f":"SUM(C4:C10)","v":764.88},905.05,652.79999999999995,697.8,7799.4699999999993,987.90000000000009,14238.310000000001]
[]
[]
["Year   2019","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEPT","OCT","NOV","DEC","Yearly Total"]
["Management Fee",350,350,350,350,350,350,350,350,350,350,350,350,{"$f":"SUM(B15:M15)","v":4200}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B16:M16)","v":1200}]
["SCE",40.049999999999997,29.59,48.72,22.55,25.5,22.38,34.78,59.09,77.239999999999995,78.510000000000005,27.36,44.65,{"$f":"SUM(B17:M17)","v":510.41999999999996}]
["GAS",246.39,309.51,26.13,277.52,264.56,198.21,150.09,138.18,129.82,163.92,188.5,198.01,{"$f":"SUM(B18:M18)","v":2290.84}]
["WATER",null,24.7,173.63,99.33,134.78,139.08000000000001,149.83000000000001,126.18,141.22999999999999,132.63,154.13,181.18,{"$f":"SUM(B19:M19)","v":1456.7}]
["INSURANCE",{"$nulls":7},3002,{"$nulls":4},{"$f":"SUM(B20:M20)","v":3002}]
["PROPERTY TAX",null,null,null,7011.32,{"$nulls":7},10630.58,{"$f":"SUM(B21:M21)","v":17641.900000000001}]
["Total",{"$f":"SUM(B15:B21)","v":736.44},{"$f":"SUM(C15:C21)","v":813.8},698.48,7860.7199999999993,874.83999999999992,809.67000000000007,784.7,3775.45,798.29,825.06,819.99,11504.42,30301.86]
[]
[]
["Year   2020","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEPT","OCT","NOV","DEC","Yearly Total"]
["Management Fee",350,350,350,350,350,350,350,350,350,350,350,350,{"$f":"SUM(B26:M26)","v":4200}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B27:M27)","v":1200}]
["SCE",59.59,59.25,43.44,30.58,43.97,44.49,49.88,209.46,253.85,283.61,167.34,109.88,{"$f":"SUM(B28:M28)","v":1355.3399999999997}]
["GAS",195.57,153.78,141.1,89.88,140.83000000000001,139.63,140.22999999999999,105.3,118.8,138.25,144.01,148.91999999999999,{"$f":"SUM(B29:M29)","v":1656.3000000000002}]
["WATER",null,343.91,160.58000000000001,130.47999999999999,41.08,126.18,93.7,217.73,26.03,121.88,235.16,115.43,1612.1600000000003]
["INSURANCE",{"$nulls":7},3150,0,0,0,0,3150]
["PROPERTY TAX",null,null,null,10630.57,null,null,null,0,0,0,0,10821.5,21452.07]
["Total",{"$f":"SUM(B26:B32)","v":705.16000000000008},{"$f":"SUM(C26:C32)","v":1006.94},795.12,11331.51,675.88000000000011,760.3,733.81000000000006,4132.49,848.68,993.74,996.51,11645.73,34625.869999999995]
[]
["Year   2021","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","Yearly Total"]
["Management Fee",350,350,350,350,350,350,350,350,350,350,350,350,{"$f":"SUM(B36:M36)","v":4200}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B37:M37)","v":1200}]
["SCE",227.55,189.51,212.21,164.24,71.959999999999994,68.459999999999994,153.97999999999999,47.28,44.13,51.13,45.68,44.72,1320.8500000000004]
["GAS",140.21,149.04,139.56,125.71,67.42,149.78,163.66999999999999,131.96,135.78,195.21,159.78,188.1,1746.2199999999998]
["WATER",106.83,106.83,98.58,110.89,219.9,116.53,16.920000000000002,139.81,139.09,null,146.61000000000001,157.88999999999999,1359.8799999999997]
["INSURANCE",6393.22,{"$nulls":11},6393.22]
["PROPERTY TAX",null,null,null,10821.5,{"$nulls":7},10684.39,21505.89]
["Total",{"$f":"SUM(B36:B42)","v":7317.81},{"$f":"SUM(C36:C42)","v":895.38},900.35,11672.34,809.28,784.77,784.56999999999994,769.05,769,696.34,802.07,11525.099999999999,37726.06]
[]
["Year   2022","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B46:M46)","v":5400}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B47:M47)","v":1200}]
["SCE",44.7,248.38,86.94,88.23,50.92,169.17,696.41,null,54.19,90.4,null,18.21,1547.5500000000002]
["GAS",242.96,759.42,302.83999999999997,177.89,556.66,150,301.13,170.62,142.81,156.79,479.21,371.18,3811.5099999999998]
["WATER",163.53,null,180.45,174.01,369.78,null,null,107.77,160.88999999999999,null,309.77999999999997,140.88999999999999,1607.1]
["INSURANCE",{"$nulls":4},6491.61,{"$nulls":7},6491.61]
["PROPERTY TAX",null,null,null,10684.37,{"$nulls":7},10684.37,21368.74]
["Total",{"$f":"SUM(B46:B52)","v":1001.19},{"$f":"SUM(C46:C52)","v":1557.8},1120.23,11674.5,8018.9699999999993,869.17,1547.54,828.39,907.89,797.18999999999994,1338.99,11764.650000000001,41426.509999999995]
[]
["Year   2023","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B56:M56)","v":5400}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B57:M57)","v":1200}]
["SCE",38.450000000000003,33.270000000000003,null,34.25,38.799999999999997,89.47,258.38,403.48,90.33,307.66000000000003,183.26,170.84,1648.19]
["GAS",789.14,395.89,null,508.99,774.77,221.75,149.44,422.95,316.95,null,150.33000000000001,306.52999999999997,4036.74]
["WATER",114.89,277.77999999999997,144.88999999999999,128.66,263.68,131.5,166.82,163.30000000000001,371.8,560.54,176.02,154.82,2654.7]
["INSURANCE",{"$nulls":4},6975,{"$nulls":7},6975]
["PROPERTY TAX",null,null,null,10961.84,{"$nulls":7},11474.66,22436.5]
["Total",{"$f":"SUM(B56:B62)","v":1492.4800000000002},{"$f":"SUM(C56:C62)","v":1256.94},694.89,12183.74,8602.25,992.72,1124.6399999999999,1539.73,1329.08,1418.2,1059.6100000000001,12656.85,44351.130000000005]
[]
["Year   2024","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B66:M66)","v":5400}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(B67:M67)","v":1200}]
["SCE",241.23,299.37,192.47,237.89,127.11,181.46,245.36,410.09,426.77,370.79,59,214.77,3006.31]
["GAS",267.95,327.22000000000003,396.06,304.94,137.1,230.39,193.14,140.68,131.66,129.97,155.65,197.49,2612.25]
["WATER",124.46,328,137.86000000000001,175.61,173.06,363.22,353.02,363.22,null,353.02,null,378.52,{"$f":"SUM(B70:M70)","v":2749.9900000000002}]
["INSURANCE",11396.06,{"$nulls":11},11396.06]
["PROPERTY TAX",null,null,null,11474.66,{"$nulls":7},11610.54,23085.200000000001]
["Total",{"$f":"SUM(B66:B72)","v":12579.699999999999},{"$f":"SUM(C66:C72)","v":1504.5900000000001},1276.3899999999999,{"$f":"SUM(E66:E72)","v":12743.1},{"$f":"SUM(F66:F72)","v":987.27},1325.0700000000002,1341.52,1463.99,1108.43,1403.78,764.65,{"$f":"SUM(M66:M72)","v":12951.320000000002},49449.81]
[]
["Year   2025","JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["Management Fee",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(B76:M76)","v":5400}]
["Landscape Fee",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["SCE",201.69,250.39,183.26,169.49,167.95,306.72000000000003,159.47,204.76,310.38,232.76,154.57,235.59,2577.0300000000002]
["GAS",288.76,274.56,336.64,296.93,78.94,187.34,128.61000000000001,120,110.13,98.56,113.24,192.17,2225.8799999999997]
["WATER",185.81,167.96,193.54,187.66,160.12,166.24,181.54,163.18,150.94,166.24,175.18,245.8,2144.21]
["INSURANCE",12192.36,{"$nulls":11},12192.36]
["PROPERTY TAX",null,null,null,11610.54,{"$nulls":7},12276.69,23887.230000000003]
["Total",{"$f":"SUM(B76:B82)","v":13418.62},{"$f":"SUM(C76:C82)","v":1242.9100000000001},1263.44,12814.62,957.0100000000001,{"$f":"SUM(G76:G82)","v":1210.3},1019.62,1037.94,{"$f":"SUM(J76:J82)","v":1121.45},1047.56,{"$f":"SUM(L76:L82)","v":992.99},13500.25,{"$f":"SUM(B83:M83)","v":49626.709999999992}]
[]
["Year   2026","JAN","FEB","MAR","APR","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["Management Fee",450,450,450]
["Landscape Fee",100,100,100]
["SCE",186.71,21.69,260.11]
["GAS",396.56,186.3,140.69999999999999]
["WATER",123.4,212.71,198.99]
["INSURANCE",10608.48]
["PROPERTY TAX"]
["Total",{"$f":"SUM(B86:B92)","v":11865.15},{"$f":"SUM(C86:C92)","v":970.7},{"$f":"SUM(D86:D92)","v":1149.8}]