{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["2025 expenses","2025 profit"],"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":"2025 expenses","index":0,"n_rows":22,"n_cols":16,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,1,13,2]]}
["Utilities "]
["Discription","Jan","Feb","March","April","May","June","July","Aug","Sep","Oct","Nov","Dec",null,"Yearly"]
["CP Gas",445.38,541.88,580.35,476.19,276.43,480.99,687.44,578.61,264.67,239.99,274.95,566.94000000000005,null,{"$f":"SUM(B3:M3)","v":5413.82},"     "]
["electric big (Apts 7-26)",1437.9,1589.81,1483.4,1350.98,798.8,904.45,1310,1291.7,1394.66,1458.32,1267.6199999999999,1094.52,null,15382.16,{"$f":"O4+O5","v":22725.88}]
["electric small (Apts 1-6)",378.94,517.58000000000004,494.32000000000005,469.32,386.07,385.53999999999996,623.28,824.06000000000006,908.36,953.26,877.41,525.58000000000004,null,7343.72,"Total electric above"]
["water",930.64,941,1026,1042.6099999999999,780.11,942.61,942.61,875.11,906.99,903.49,909.61,906.11,null,11106.89]
["Utilities monthly totals",{"$f":"SUM(B3:B6)","v":3192.86},3590.27,3584.07,3339.1000000000004,2241.41,2713.59,3563.3300000000004,3569.48,3474.6800000000003,3555.0599999999995,3329.59,3093.15,null,{"$f":"O3+O4+O5+O6","v":39246.589999999997},"Utilities Yearly Total"]
[]
["Naples ins",652.35,652.35,652.35,652.35,652.35,652.35,720.71,720.71,720.71,720.71,720.71,720.71,null,{"$f":"SUM(B9:M9)","v":8238.36},"Naples Ins Yearly Total"]
["Apartments land tax",773.88,773.88,773.88,773.88,773.88,773.88,773.88,773.88,773.88,773.88,773.88,773.88,null,9286.56,"Land tax Yearly Total Estimated 2025"]
[{"$nulls":14},9286.52,"Land tax Yearly Total 2024"]
["Total monthly expenses",{"$f":"B10+B9+B7","v":4619.09},5016.5,5010.3,4765.33,3667.64,4139.82,5057.92,5064.07,4969.2700000000004,5049.6499999999996,4824.18,4587.74]
[]
["Total yearly expenses 2025",{"$f":"O7+O9+O10","v":56771.509999999995}]
[]
[{"$nulls":4},1,66.72]
[{"$nulls":4},2,68.23]
[{"$nulls":4},3,75.62]
[{"$nulls":4},4,79.77]
[{"$nulls":4},5,99.83]
[{"$nulls":4},6,135.41]
[{"$nulls":5},{"$f":"F16+F17+F18+F19+F20+F21","v":525.57999999999993}]

{"sheet":"2025 profit","index":1,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[2025]
["Jan",10249.68]
["Feb",10750]
["March",10495]
["April",10225]
["May",10435]
["June",10279]
["July",9927]
["Aug",10175]
["Sep",10675]
["Oct",9450]
["Nov",10513]
["Dec",9409]
["Total",{"$f":"SUM(B2:B13)","v":122582.68}]
["Average",{"$f":"B14/12","v":10215.223333333333}]