{"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":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2]]}
[]
[null,"Profit and Loss Statement"]
[]
[null,"WAGON WHEEL ENTERPRISES, LLC"]
[null,"ADDRESS: 3602 E Amarillo Blvd, Amarillo, TX 79107"]
[null,"Accounting Basis: Cash"]
[null,"Level of Detail: Detail View"]
[]
[null,"Operating Income & Expense"]
[null,"Income"]
[null,"RENTS"]
[null,"Rent Income",152400.0]
[null,"Total Operating Income",{"$f":"C12","v":152400}]
[null,"Expense"]
[null,"MAINTENANCE"]
[null,"Property Management Expense",0.0]
[null,"Total MAINTENANCE",0.0]
[null,"INSURANCE"]
[null,"Property Insurance",5562.0]
[null,"Total INSURANCE",{"$f":"C19","v":5562}]
[null,"TAXES"]
[null,"Property Tax",10411.92]
[null,"Total TAXES",{"$f":"C22","v":10411.92}]
[null,"UTILITIES"]
[null,"Utilities: Electric, Gas",10582.2]
[null,"Water",8464.2]
[null,"Trash",2640.0]
[null,"Internet",1788.0]
[null,"Total UTILITIES",{"$f":"SUM(C25:C28)","v":23474.4}]
[]
[null,"Total Operating Expense",{"$f":"C29+C23+C20+C17","v":39448.32}]
[null,"NOI - Net Operating Income",{"$f":"C13-C31","v":112951.68}]
[]
[null,"Total Income",{"$f":"C13","v":152400}]
[null,"Total Expense",{"$f":"C31","v":39448.32}]
[]
[null,"Net Income",{"$f":"C34-C35","v":112951.68}]