{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["4005 RUFE SNOW EXPENSES 2025","Office Leases"],"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":"4005 RUFE SNOW EXPENSES 2025","index":0,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,13],[0,14,0,27]]}
["Levart Properties Rental Income _2025"]
["2025","Rent","Jan","Feb","Mar","April","May","Jun","July","Aug","Sep","Oct","Nov","Dec","Total Income per Year"]
["4005 Rufe Snow"]
["Rent Office A",650,650,650,650,650,650,650,650,650,650,650,650,650,{"$f":"SUM(C4:N4)","v":7800}]
["Rent Office B",500,500,500,500,500,500,500,500,600,600,600,600,600,6500]
["Rent Office C",400,400,400,400,400,400,400,400,400,400,400,400,400,4800]
["Rent Office D",250,250,250,250,250,250,250,250,250,250,250,250,250,3000]
["Office space Sign Rental",250,250,250,250,250,250,250,250,250,250,250,250,250,3000]
["Office space Sign Rental",175,175,175,175,175,175,175,175,175,175,175,175,175,2100]
["Rent Monthly total",null,{"$f":"SUM(C3:C9)","v":2225},2225,2225,2225,2225,2225,2225,2325,2325,2325,2325,4,{"$f":"SUM(O3:O9)","v":27200},null,null,0]
[]
["Bills Rufe Snow",null,"Jan","Feb","Mar","April","May","Jun","July","Aug","Sep","Oct","Nov","Dec"]
["Atmos Gas",null,90.24,86.39,89.5,91.24,82.25,75.48,73.89,85.3,87.42,85.07,89.69,85.32,{"$f":"SUM(C13:N13)","v":1021.79}]
["Att Internet",null,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,74.150000000000006,{"$f":"SUM(C14:N14)","v":889.79999999999984}]
["Water NRH",null,40.619999999999997,41.86,40.76,44.84,40.869999999999997,40.71,40.71,40.869999999999997,40.729999999999997,40.83,40.549999999999997,40.72,{"$f":"SUM(C15:N15)","v":494.07000000000005}]
["Green Mtn",null,140.97999999999999,141.53,104.43,124.56,125.82,120.12,172.17,162.91,123.58,170.98,145.53,110.25,{"$f":"SUM(C16:N16)","v":1642.86}]
["BILLS MONTHLY TOTAL",null,{"$f":"SUM(C13:C16)","v":345.99},343.93000000000006,308.84000000000003,334.78999999999996,323.09000000000003,310.46000000000004,360.92,363.23,325.88,371.03,349.91999999999996,310.44,4048.5199999999995]
[]
["MISC Out of Pocket Expenses - Rufe Snow"]
["Taxes",null,4046.17]
["Insurance",null,3041.81]
["Trash Pickup",null,1875]
["Mowing",null,1600]
["Air Purifier",null,200]
["Painting office for new tenant",null,400]
["Paint Supplies",null,75]
["Supplies for Marquee Signs",null,50]
["Signage for tennants",null,75.010000000000005]
["Cleaning Supplies",null,350]
["HVAC Cleaning and Main",null,400]
["Weekly Cleaning",null,1820]
["OUT OF POCKET EXPENSES TOTAL",null,{"$f":"SUM(C20:C31)","v":13932.99}]

{"sheet":"Office Leases","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["4005 Rufe Snow","Rent","Lease Ends"]
["Rent Office A",650,"05/09/2026"]
["Rent Office B",500,"07/31/2026"]
["Rent Office C",400,"03/17/2026"]
["Rent Office D",250,"05/09/2026"]
["Office space Sign Rental",250,"05/02/26"]
["Office space Sign Rental",175,"09/05/26"]