{"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":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[23,0,23,8]]}
["Profit and Loss"]
["Synergy Home LLC"]
["2020 thru 2025"]
[]
["","2020","2021","2022","2023","2024","2025",null,"Total"]
["Income"]
["Remington"]
["3 East Division (Park Place)",70962,70964,73728,79393,79700,82373.31,null,{"$f":"B8+C8+D8+E8+F8+G8","v":457120.31}]
["Late Fees",474,2038.9,365.5,-13.9,1052.5,1003,null,{"$f":"B9+C9+D9+E9+F9+G9","v":4920}]
["Total for 3 East Division (Park Place)",{"$f":"B8+B9","v":71436},73002.899999999994,74093.5,79379.100000000006,80752.5,83376.31,null,{"$f":"B10+C10+D10+E10+F10+G10","v":462040.31}]
[]
["Expenses"]
["Remington"]
["3 East Division (Park Place)"]
["Collection Costs",1594,3747,-783.75,null,175,1350,null,{"$f":"B15+C15+D15+E15+F15+G15","v":6082.25}]
["Insurance",4756.3500000000004,4446.54,4577.2299999999996,5127.96,5303.55,5062.42,null,29274.049999999996]
["Repairs & Maintenance",8176.53,14248.55,15017.02,12351.17,17205.84,10297.209999999999,null,77296.320000000007]
["Taxes - Property",4188.75,4239.41,4325.6499999999996,3999.27,3632.53,3908.03,null,24293.639999999996]
["Utilities",9509.91,10749.41,10920,10775.87,11755.67,12384.62,null,66095.48]
["Total for 3 East Division (Park Place)",{"$f":"SUM(B15:B19)","v":28225.54},{"$f":"SUM(C15:C19)","v":37430.910000000003},34056.15,32254.270000000004,38072.589999999997,33002.28,null,{"$f":"SUM(I15:I19)","v":203041.74}]
[]
["Gross Profit",{"$f":"B10-B20","v":43210.46},35571.989999999991,40037.35,47124.83,42679.91,50374.03,null,{"$f":"I10-I20","v":258998.57}]
[]
["Accrual Basis Wednesday, April 01, 2026 12:07 AM GMTZ"]