{"text_format":"2","workbook":"xlsx","n_sheets":13,"sheets":["Jan 25","Feb 25","Mar 25","Apl 25","May 25","June 25","July 25","Aug 25","Sep 25","Oct 25","Nov 25","Dec 25","Blank"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":0,"comments":13,"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":"Jan 25","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,6,31,7],[31,0,31,3],[31,4,31,5]]}
[]
["Appt ","RENT DUE","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,50]
[2,625,null,625]
[3,625,null,100,null,74.680000000000007]
[4]
[5,625,null,625]
[6]
[7]
[8]
[9]
["10A"]
["10B",425,null,425]
[11,425,null,300]
[12,625,null,625]
[13,625,null,200,null,2025]
["14A",625]
["14B",425,null,500]
[15,625]
[16,0]
[17,625]
[18,625,null,625]
[19,625,null,825]
["20A"]
["20B"]
[21,425,null,425]
["22&23",950,null,950]
[24,425,null,625]
[25,625,null,625]
[26,625,null,625]
[null,625,null,{"$f":"SUM(D3:D30)","v":8150},null,{"$f":"SUM(F3:F30)","v":2099.6799999999998},null,{"$f":"SUM(H3:H30)","v":0}]
["Amount to get for this month to break even",{"$nulls":5},{"$f":"D31+F31+H31","v":10249.68}]

{"sheet":"Feb 25","index":1,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[31,7,31,8],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[31,5,31,6]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1]
[2,625,null,null,625]
[3,{"$f":"[1]Nov!B4","v":625},null,null,2625]
[4,625,null,null,625]
[5]
[6]
[7]
[8]
[9]
["10A",{"$f":"[1]Nov!B11","v":625},null,null,625]
["10B",{"$f":"[1]Nov!B12","v":425},null,null,400]
[11]
[12,{"$f":"[1]Nov!B14","v":625},null,null,625]
[13,{"$f":"[1]Nov!B15","v":625},null,null,375]
["14A"]
["14B",{"$f":"[1]Nov!B17","v":425},null,null,300]
[15]
[16]
[17,625,null,null,300]
[18,{"$f":"[1]Nov!B21","v":625},null,null,500]
[19,{"$f":"[1]Nov!B22","v":625},null,null,500]
["20A"]
["20B",null,null,null,425,{"$nulls":5},"deposit"]
[21,{"$f":"[1]Nov!B25","v":425},null,null,425,null,200]
["22&23",950,null,null,950]
[24,425,null,null,625]
[25]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
[null,{"$f":"SUM(B3:B30)","v":8900},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":10550},null,{"$f":"SUM(G3:G30)","v":200},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10750}]

{"sheet":"Mar 25","index":2,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,5,31,6],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,"ca",625]
[3,{"$f":"[1]Nov!B4","v":625},null,"ca",625]
[4,625,null,null,625]
[5]
[6]
[7]
[8,625,null,null,625]
[9,{"$f":"[1]Nov!B10","v":625},null,null,625]
["10A",{"$f":"[1]Nov!B11","v":625},null,"ca",625]
["10B",{"$f":"[1]Nov!B12","v":425},null,null,400]
[11]
[12]
[13,{"$f":"[1]Nov!B15","v":625},null,null,625]
["14A"]
["14B"]
[15]
[16]
[17,625,null,null,625]
[18,{"$f":"[1]Nov!B21","v":625},null,null,250]
[19,625]
["20A",625,null,null,120]
["20B",425,null,null,425]
[21,425,null,null,425]
["22&23",950,null,null,950]
[24,425,null,null,625]
[25,625,null,null,1050]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":11400},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":10495},null,{"$f":"SUM(G3:G30)","v":0},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10495}]

{"sheet":"Apl 25","index":3,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,5,31,6],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,"ca",625]
[3,{"$f":"[1]Nov!B4","v":625},null,"ca",625]
[4,625,null,null,625]
[5,625,null,null,750]
[6]
[7]
[8]
[9]
["10A"]
["10B",{"$f":"[1]Nov!B12","v":425},null,null,400]
[11,{"$f":"[1]Nov!B13","v":425},null,null,200]
[12,{"$f":"[1]Nov!B14","v":625},null,null,625,null,425]
[13,{"$f":"[1]Nov!B15","v":625},null,null,400]
["14A"]
["14B"]
[15]
[16]
[17,625,null,null,625]
[18,{"$f":"[1]Nov!B21","v":625}]
[19,{"$f":"[1]Nov!B22","v":625},null,null,625]
["20A"]
["20B",425,null,null,425]
[21,425,null,null,425]
["22&23",950,null,null,950]
[24,425,null,null,625]
[25,625,null,null,625]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":10575},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":9800},null,{"$f":"SUM(G3:G30)","v":425},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10225}]

{"sheet":"May 25","index":4,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,5,31,6],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,"ca",625]
[3,{"$f":"[1]Nov!B4","v":625},null,"ca",625]
[4]
[5,625,null,null,625]
[6,1050,null,null,1050]
[7]
[8]
[9]
["10A"]
["10B",425]
[11,{"$f":"[1]Nov!B13","v":425},null,null,290]
[12,{"$f":"[1]Nov!B14","v":625},null,null,620]
[13,{"$f":"[1]Nov!B15","v":625},null,null,625]
["14A",1050,null,null,1050]
["14B"]
[15]
[16,{"$f":"[1]Nov!B19","v":0}]
[17,625,null,null,625]
[18]
[19,{"$f":"[1]Nov!B22","v":625},null,null,625]
["20A"]
["20B",425,null,null,425]
[21,425,null,null,425,{"$nulls":4},"x"]
["22&23",950,null,null,950]
[24]
[25,625,null,null,625]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":11000},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":10435},null,{"$f":"SUM(G3:G30)","v":0},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10435},10435]

{"sheet":"June 25","index":5,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,5,31,6],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,"ca",625]
[3,625,null,"ca",200,"ca",400]
[4,1050]
[5,625]
[6,625]
[7,850,null,null,850]
[8]
[9,0]
["10A",1050,null,null,1050]
["10B",425,null,null,400]
[11,425,null,null,50]
[12,0]
[13,625]
["14A",625,null,null,279,null,300]
["14B",850,null,null,850]
[15,625]
[16,0]
[17,625,null,null,625]
[18,1050]
[19,625]
["20A",625,null,null,100,null,150,null,300]
["20B",425,null,null,425]
[21]
["22&23",950,null,null,950]
[24,850,null,null,850]
[25,625,null,null,625]
[26,625,null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":16050},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":9129},null,{"$f":"SUM(G3:G30)","v":850},null,{"$f":"SUM(I3:I30)","v":300}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10279}]

{"sheet":"July 25","index":6,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[12,1,12,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[30,5,30,6],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[30,0,30,4]]}
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,{"$f":"[2]June!B2","v":625},null,null,625]
[2,{"$f":"[2]June!B3","v":625},null,null,625]
[3,{"$f":"[2]June!B4","v":625},null,null,300]
[4,625,null,null,625]
[5,625]
[6,{"$f":"[2]June!B7","v":625}]
[7,425,null,null,425]
[8,1050,null,null,1050]
[9,1050,null,null,1050]
["10A",625,null,null,625]
["10B",{"$f":"[2]June!B12","v":425},null,null,200,null,200]
[11,425,null,null,425]
[12,1050,null,null,1050]
[13,{"$f":"[2]June!B15","v":625}]
["14A",{"$f":"[2]June!B16","v":625},null,null,102]
["14B",{"$f":"[2]June!B17","v":425},null,null,425]
[15,{"$f":"[2]June!B18","v":625}]
[16,{"$f":"[2]June!B19","v":0}]
[17,{"$f":"[2]June!B20","v":625},null,null,625]
[18,{"$f":"[2]June!B21","v":625}]
[19,{"$f":"[2]June!B22","v":625}]
["20A",{"$f":"[2]June!B23","v":625}]
["20B",425]
[21,{"$f":"[2]June!B25","v":0}]
["22&23",{"$f":"[2]June!B26","v":950},null,null,950]
[24,850]
[25,625]
[26,{"$f":"[2]June!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B2:B29)","v":17075},{"$f":"SUM(C2:C7)","v":0},null,{"$f":"SUM(E2:E29)","v":9727},null,{"$f":"SUM(G2:G29)","v":200},null,{"$f":"SUM(I2:I29)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E30+G30+I30","v":9927}]

{"sheet":"Aug 25","index":7,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[[12,1,12,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[30,5,30,6],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[30,0,30,4]]}
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,{"$f":"[2]July!B2","v":625},null,null,625]
[2,{"$f":"[2]July!B3","v":625},null,null,625]
[3,{"$f":"[2]July!B4","v":625},null,null,625]
[4,{"$f":"[2]July!B5","v":625},null,null,625,null,200]
[5,{"$f":"[2]July!B6","v":825}]
[6,{"$f":"[2]July!B7","v":625},null,null,375]
[7]
[8,625,null,null,625]
[9,625,null,null,625]
["10A",{"$f":"[2]July!B11","v":625}]
["10B",{"$f":"[2]July!B12","v":425},null,null,200]
[11,425,null,null,425]
[12,625,null,null,625]
[13,{"$f":"[2]July!B15","v":625}]
["14A",{"$f":"[2]July!B16","v":625},null,null,100]
["14B",{"$f":"[2]July!B17","v":425},null,null,425]
[15,{"$f":"[2]July!B18","v":625}]
[16,{"$f":"[2]July!B19","v":0}]
[17,{"$f":"[2]July!B20","v":625},null,null,625]
[18,{"$f":"[2]July!B21","v":625}]
[19,{"$f":"[2]July!B22","v":625},null,null,625,null,625]
["20A",{"$f":"[2]July!B23","v":625},null,null,625]
["20B",425]
[21,{"$f":"[2]July!B25","v":0}]
["22&23",{"$f":"[2]July!B26","v":950},null,null,950]
[24,425]
[25,625]
[26,{"$f":"[2]July!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B2:B29)","v":15150},{"$f":"SUM(C2:C7)","v":0},null,{"$f":"SUM(E2:E29)","v":9350},null,{"$f":"SUM(G2:G29)","v":825},null,{"$f":"SUM(I2:I29)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E30+G30+I30","v":10175}]

{"sheet":"Sep 25","index":8,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[31,5,31,6],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,null,625]
[3,{"$f":"[1]Nov!B4","v":625},null,null,200,null,425]
[4,625,null,null,625]
[5,625,null,null,500]
[6,{"$f":"[1]Nov!B7","v":625},null,null,500,null,500]
[7,0]
[8,625]
[9,625]
["10A",{"$f":"[1]Nov!B11","v":625},null,null,625]
["10B",{"$f":"[1]Nov!B12","v":425},null,null,625]
[11,{"$f":"[1]Nov!B13","v":425},null,null,425]
[12,{"$f":"[1]Nov!B14","v":625},null,null,625]
[13,{"$f":"[1]Nov!B15","v":625}]
["14A",{"$f":"[1]Nov!B16","v":625}]
["14B"]
[15,{"$f":"[1]Nov!B18","v":625},null,null,625]
[16,{"$f":"[1]Nov!B19","v":0}]
[17,625,null,null,625]
[18,{"$f":"[1]Nov!B21","v":625},null,null,625]
[19,{"$f":"[1]Nov!B22","v":625}]
["20A",625,null,null,625]
["20B",425,null,null,300]
[21,0]
["22&23",950,null,null,950]
[24,0]
[25,0]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":13475},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":9750},null,{"$f":"SUM(G3:G30)","v":925},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":10675}]

{"sheet":"Oct 25","index":9,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[31,5,31,6],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625,null,null,625]
[2,625,null,null,625]
[3,{"$f":"[1]Nov!B4","v":625},null,null,625]
[4,625,null,null,275,null,300]
[5,625]
[6,{"$f":"[1]Nov!B7","v":625}]
[7]
[8,625,null,null,625]
[9,{"$f":"[1]Nov!B10","v":625}]
["10A",{"$f":"[1]Nov!B11","v":625},null,null,625]
["10B",{"$f":"[1]Nov!B12","v":425},null,null,300,null,250]
[11,{"$f":"[1]Nov!B13","v":425},null,null,425]
[12,{"$f":"[1]Nov!B14","v":625}]
[13,{"$f":"[1]Nov!B15","v":625},null,null,625]
["14A",{"$f":"[1]Nov!B16","v":625},null,null,300]
["14B",{"$f":"[1]Nov!B17","v":425},null,null,425]
[15,{"$f":"[1]Nov!B18","v":625},null,null,625]
[16,{"$f":"[1]Nov!B19","v":0}]
[17,625]
[18,{"$f":"[1]Nov!B21","v":625}]
[19,{"$f":"[1]Nov!B22","v":625},null,null,625,null,600]
["20A"]
["20B",425]
[21]
["22&23",950,null,null,950]
[24,425]
[25]
[26,{"$f":"[1]Nov!B29","v":625},null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":13700},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":8300},null,{"$f":"SUM(G3:G30)","v":1150},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":9450}]

{"sheet":"Nov 25","index":10,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[19,1,19,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[31,5,31,6],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","3rd","Payment"]
[1,625,null,"2026-11-06",1675]
[2,625,null,"ca",625]
[3,625,null,"ca",680,null,200]
[4,625,null,null,625]
[5]
[6,625,null,null,625]
[7]
[8,625,null,null,186,null,82]
[9,625,null,null,850]
["10A",625,null,null,625]
["10B",425,null,null,425]
[11,425]
[12,625,null,null,310,null,315]
[13]
["14A",625]
["14B",425,null,null,400]
[15]
[16]
[17]
[18]
[19,625,null,null,890]
["20A"]
["20B",425]
[21]
[22,950,null,null,950]
[24,425,null,null,425]
[25]
[26,625,null,null,625]
["Nov",{"$f":"SUM(B3:B30)","v":10575},{"$f":"SUM(C3:C8)","v":0},"Date",{"$f":"SUM(E3:E30)","v":9916},"Date",{"$f":"SUM(G3:G30)","v":597},"Date",{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":4},{"$f":"E31+G31+I31-B31-C31","v":-62},null,{"$f":"E31+G31+I31","v":10513}]

{"sheet":"Dec 25","index":11,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[19,1,19,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[31,5,31,6],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","3rd","Payment"]
[1,625,null,null,625]
[2,625,null,"ca",625]
[3,625,null,"ca",57,"ca",285,"2026-12-10",282]
[4,625,null,null,625]
[5]
[6,625,null,null,300,null,325]
[7]
[8,625,null,null,300]
[9,625,null,null,625]
["10A",625,null,null,625]
["10B",425,null,"2026-12-03",425,"2026-12-15",425]
[11,425]
[12,625,null,"ca",200,"ca",300,null,140]
[13]
["14A",625,null,null,620]
["14B",425]
[15]
[16]
[17]
[18]
[19,625,null,null,625]
["20A"]
["20B",425]
[21]
[22,950,null,null,950]
[24,425,null,null,425]
[25]
[26,625,null,null,625]
["Dec",{"$f":"SUM(B3:B30)","v":10575},{"$f":"SUM(C3:C8)","v":0},"Date",{"$f":"SUM(E3:E30)","v":7652},"Date",{"$f":"SUM(G3:G30)","v":1335},"Date",{"$f":"SUM(I3:I30)","v":422}]
["Amount to get for this month to break even",{"$nulls":4},{"$f":"E31+G31+I31-B31-C31","v":-1166},null,{"$f":"E31+G31+I31","v":9409}]

{"sheet":"Blank","index":12,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,5,31,6],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[31,0,31,4],[25,1,25,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
["Appt ","RENT DUE","ELEC -","1st","Payment","2nd","Payment","CA/CC","Payment"]
[1,625]
[2,625]
[3,{"$f":"[1]Nov!B4","v":625}]
[4,625]
[5,625]
[6,{"$f":"[1]Nov!B7","v":625}]
[7,625]
[8,{"$f":"[1]Nov!B9","v":625}]
[9,{"$f":"[1]Nov!B10","v":625}]
["10A",{"$f":"[1]Nov!B11","v":625}]
["10B",{"$f":"[1]Nov!B12","v":425}]
[11,{"$f":"[1]Nov!B13","v":425}]
[12,{"$f":"[1]Nov!B14","v":625}]
[13,{"$f":"[1]Nov!B15","v":625}]
["14A",{"$f":"[1]Nov!B16","v":625}]
["14B",{"$f":"[1]Nov!B17","v":425}]
[15,"manager"]
[16,625]
[17,625]
[18,{"$f":"[1]Nov!B21","v":625}]
[19,{"$f":"[1]Nov!B22","v":625}]
["20A","maint"]
["20B",425]
[21,{"$f":"[1]Nov!B25","v":425}]
["22&23",950]
[24,425]
[25,625]
[26,{"$f":"[1]Nov!B29","v":625}]
["Dec",{"$f":"SUM(B3:B30)","v":15375},{"$f":"SUM(C3:C8)","v":0},null,{"$f":"SUM(E3:E30)","v":0},null,{"$f":"SUM(G3:G30)","v":0},null,{"$f":"SUM(I3:I30)","v":0}]
["Amount to get for this month to break even",{"$nulls":6},{"$f":"E31+G31+I31","v":0}]