{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Lonsan LLC"],"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":"Lonsan LLC","index":0,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Income","694-1 Michigan Court","694-2Michigan Court","694-3 Michigan Court","694-4 Michigan Court","714 Michigan Court - Unit 1","714-2 Michigan Court","714-3 Michigan Court","714-4 Michigan Court","Total Mensual ","Total Anual "]
["Rent Income",1350,0,0,1400,1450,0,1350,1425,{"$f":"+SUM(B2:I2)","v":6975},{"$f":"+J2*12","v":83700}]
["Total Income ",{"$nulls":8},{"$f":"+J2","v":6975},{"$f":"+K2","v":83700}]
[]
["Lease End On","2026-08-31","Empty","Empty","2027-01-31","2026-05-31","Empty","2026-12-31","2026-03-31"]
[]
["Expense","694-1 Michigan Court","694-2Michigan Court","694-3 Michigan Court","694-4 Michigan Court","714 Michigan Court - Unit 1","714-2 Michigan Court","714-3 Michigan Court","714-4 Michigan Court","Total Mensual ","Total Anual "]
["HOA  Monthly ",300,300,300,300,300,300,300,300,{"$f":"+SUM(B8:I8)","v":2400},{"$f":"+J8*12","v":28800}]
["Management Fee",{"$f":"+B2*7%","v":94.500000000000014},{"$f":"+C2*8%","v":0},{"$f":"+D2*7%","v":0},98.000000000000014,101.50000000000001,0,94.500000000000014,99.750000000000014,{"$f":"+SUM(B9:I9)","v":488.25000000000006},{"$f":"+J9*12","v":5859.0000000000009}]
["Property tax ",{"$f":"2115.42/12","v":176.285},{"$f":"2115.42/12","v":176.285},{"$f":"2115.42/12","v":176.285},{"$f":"2115.42/12","v":176.285},{"$f":"1857.12/12","v":154.76},{"$f":"1857.12/12","v":154.76},{"$f":"1857.12/12","v":154.76},{"$f":"1857.12/12","v":154.76},{"$f":"+SUM(B10:I10)","v":1324.18},{"$f":"+J10*12","v":15890.16}]
["Insurance ",{"$f":"+(420)/8","v":52.5},{"$f":"+(420)/8","v":52.5},52.5,52.5,52.5,52.5,52.5,52.5,{"$f":"+SUM(B11:I11)","v":420},{"$f":"+J11*12","v":5040}]
["Total Expense ",{"$f":"+SUM(B8:B11)","v":623.28499999999997},{"$f":"+SUM(C8:C11)","v":528.78499999999997},{"$f":"+SUM(D8:D11)","v":528.78499999999997},626.78499999999997,608.76,507.26,601.76,607.01,4632.43,{"$f":"+J12*12","v":55589.16}]
[]
["Gross monthly income ",{"$f":"+SUM(B2:I2)","v":6975}]
["Net Monthly Income ",{"$f":"+B14-J12","v":2342.5699999999997}]
[]
["Gross annual income ",{"$f":"+B14*12","v":83700}]
["Annual Net Income ",{"$f":"+B15*12","v":28110.839999999997}]