{"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":47,"n_cols":2,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[46,0,46,1]]}
["Profit and Loss"]
["WAHA RV Camp"]
["January 1-December 31, 2024"]
[]
["Distribution account","Total"]
["Income"]
["Rent",176905]
["Total for Income",176905]
["Cost of Goods Sold"]
["Gross Profit",176905]
["Expenses"]
["Advertising & marketing",4942.12]
["Contract labor",250]
["General business expenses",0]
["Bank fees & service charges",105.64]
["Memberships & subscriptions",63.58]
["Permits",410]
["Total for General business expenses",579.22]
["Insurance",3132.7]
["Meals",5.62]
["Office expenses",0]
["Shipping & postage",73.73]
["Total for Office expenses",73.73]
["Total for Payroll expenses",6000]
["Property Taxes",2346.35]
["Repairs & maintenance",7032.64]
["Supplies",0]
["Supplies & materials",915.24]
["Total for Supplies",915.24]
["Taxes paid",0]
["Property taxes",2]
["Total for Taxes paid",2]
["Tax Prep",715]
["Travel",201.29]
["Hotels",104.1]
["Total for Travel",305.39]
["Utilities",0]
["Electricity",28739.64]
["Internet & TV services",20428.25]
["Water & sewer",10319.41]
["Total for Utilities",59487.3]
["Total for Expenses",{"$f":"B41+B33+B32+B29+B26+B25+B19+B20+B22+B18+B12","v":79231.92}]
["Net Operating Income",67200.09]
[]
[]
[]
["Cash Basis Thursday, April 17, 2025 07:21 PM GMTZ"]