{"text_format":"2","workbook":"xls","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Cleveland Annual Expenses as of 5/2026"]
[]
["Mandatory and Min.  Expenses","Period",null,null,"Annual"]
[]
["Property Tax","Bi-annual",1975.85,1975.85,3951.7]
["NEORSD sewer","monthly",66.58,null,798.96]
["ADT Security and Fire","monthly",65,null,780]
["Water","monthly",24.29,null,291.48]
["Mowing – Davey","Annual",400,null,400]
["Electric west meter – min","monthly",25,null,300]
["Electric east  meter – min","monthly",25,null,300]
["East gas meter Dec-April","monthly x 5",60,null,300]
["West gas meter Dec-April","monthly x 5",60,null,300,"Note- can cheaply convert to Single meter if desired."]
["Roofing maintenance","Bi-annual",500,500,1000," I do it myself for $100."]
["Roof coating every 4 years","4 years cost",4000,null,1000,"I did it myself with hired labor for  $2,500"]
["Total",null,null,null,9422.14]
[]
["Electric west meter averaged $200/mo but tenants left lights on 24 hrs/day and ran electric heater when furnace was being repaired in Feb and March."]
["East meter was not in my name."]
[]
[]
["Last Insurance I paid was in 2024 was $3000. "]
["Insurance cost increased to cover rebuild of 1. 4 million, so it became too expensive. "]
["that us why I have ADT smoke alarms and monitoring."]