{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Month by Month P&L"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":4,"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":"Month by Month P&L","index":0,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
["Last 12 Months Profit and Loss"]
["Last Month of Financials","2025-12-31"]
[]
[null,{"$f":"DATE(YEAR(C5),MONTH(C5)-1,1)","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01",{"$f":"DATE(YEAR(H5),MONTH(H5)-1,1)","v":"2025-06-01"},"2025-07-01","2025-08-01","2025-09-01","2025-10-01",{"$f":"DATE(YEAR(M5),MONTH(M5)-1,1)","v":"2025-11-01"},{"$f":"+B3","v":"2025-12-31"},"Total"]
["Income"]
["Gross Potential Rent",14450,14450,14450,14450,14450,{"$nulls":7},{"$f":"SUM(B7:M7)","v":72250}]
["Concessions",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B8:M8)","v":0}]
["Bad Debt",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B9:M9)","v":0}]
[]
["Other Income"]
["Other Income",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B12:M12)","v":0}]
[]
[]
["Total Income",{"$f":"SUM(B7:B13)","v":14450},14450,14450,14450,14450,0,0,0,0,0,0,0,{"$f":"SUM(B15:M15)","v":72250}]
[]
["Expenses"]
["Real Estate Taxes",2666.66,2666.66,2666.66,2666.66,2666.66,{"$nulls":7},{"$f":"SUM(B18:M18)","v":13333.3}]
["Insurance",666,666,666,666,666,{"$nulls":7},{"$f":"SUM(B19:M19)","v":3330}]
["Trash Removal",300,300,300,300,300,{"$nulls":7},{"$f":"SUM(B20:M20)","v":1500}]
["Bldg Maint and Repair",465,843,989,754,976,{"$nulls":7},{"$f":"SUM(B21:M21)","v":4027}]
["Gardening and Landscape",300,300,300,300,300,{"$nulls":7},{"$f":"SUM(B22:M22)","v":1500}]
["Professional Fees",120,120,120,120,120,{"$nulls":7},{"$f":"SUM(B23:M23)","v":600}]
[]
["Total Expenses",{"$f":"SUM(B18:B23)","v":4517.66},4895.66,5041.66,4806.66,5028.66,0,0,0,0,0,0,0,{"$f":"SUM(B25:M25)","v":24290.3}]
[]
["NOI",{"$f":"B15-B25","v":9932.34},9554.34,9408.34,9643.34,9421.34,0,0,0,0,0,0,0,{"$f":"SUM(B27:M27)","v":47959.7}]