{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Valuation","Balance Sheet"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":17,"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":"Valuation","index":0,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":false,"merged":[[12,7,12,9],[13,1,13,3],[14,1,14,3],[17,1,17,3],[5,7,5,9],[6,7,6,9],[7,7,7,9],[8,7,8,9],[9,7,9,9],[11,7,11,9]]}
[]
[]
[null,null,null,"Multiplier","Valuation"]
[null,"2022 Revenue",388573.56,3.5,{"$f":"SUM(C4*D4)","v":1360007.46}]
[null,"2022 Profit",{"$f":"'Balance Sheet'!O72","v":199808.22558901497},10,{"$f":"SUM(C5*D5)","v":1998082.2558901496},{"$f":"AVERAGE(E4,E5)","v":1679044.8579450748},null,51,"Rooms",26000,{"$f":"SUM(H5*J5)","v":1326000}]
[{"$nulls":7},"Restaurant Space",null,null,100000]
[null,"2023 Revenue",{"$f":"'Balance Sheet'!O86","v":382648.86},3.5,{"$f":"SUM(C7*D7)","v":1339271.01},null,null,"Restaurant Equitment",null,null,110000]
[null,"2023 Profit",{"$f":"'Balance Sheet'!O113","v":169197.01178901337},10,1691970.1178901338,{"$f":"AVERAGE(E7,E8)","v":1515620.5639450669},null,"5 Bedroom House",null,null,250000]
[{"$nulls":7},"Pool",null,null,40000]
[null,"2024 Revenue",414550.87,3.5,{"$f":"SUM(C10*D10)","v":1450928.0449999999},null,null,"Insolated Roof with solar panels",null,null,200000]
[null,"2024 Profit",191695.03710847994,10,1916950.3710847995,{"$f":"AVERAGE(E10,E11)","v":1683939.2080423997},null,"Hotel Land 3.9 ackers"]
[{"$nulls":7},"Additional 4.1 ackers'",null,null,800000]
[{"$nulls":5},{"$f":"SUM(F5:F11)/3","v":1626201.5433108471}]
[null,"Restaurant Space",null,null,100000]
[null,"Restaurant Equitment",null,null,110000,{"$nulls":5},{"$f":"SUM(K5:K13)","v":2826000}]
[null,"Hotel Land 3.9 ackers"]
[null,"Additional 4.1 ackers ack",null,null,800000]
[null,"5 Bedroom House",null,null,250000]
[{"$nulls":5},{"$f":"SUM(F13+E14+E15+E18+E17)","v":2886201.5433108471}]

{"sheet":"Balance Sheet","index":1,"n_rows":187,"n_cols":89,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[null,null,6,6,6,3.1,2.6,2.6,4.5,4,3.85,3.1,3.1,5,4.1541666666666668]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,2021,"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Av Daily",20.535237053245787,21.725266362252665,21.659485396383868,21.383855585831064,21.566289140572952,22.504781420765028,22.492258883248734,22.609414758269722,21.571181154611811,21.62323624595469,22.280588235294118,21.787938682322242,21.811627743229391]
[null,"Occupancy ",0.88451612903225807,0.93857142857142861,0.92774193548387096,0.97866666666666668,0.96838709677419355,0.97599999999999998,0.97766749379652607,0.97518610421836227,0.96602564102564104,0.95843672456575679,0.96987179487179487,0.95099255583126552,0.95600529756981378]
[null,"Rooms Sold",1371,1314,1438,1468,1501,1464,1576,1572,1507,1545,1513,1533,17802]
[null,"Revenue",28153.809999999976,28547,31146.34,31391.5,32371,32947,35447.800000000003,35542,32507.77,33407.899999999994,33710.53,33400.909999999996,388573.56]
[null,"Sales Tax",2384.6277069999978,2417.9308999999998,2638.094998,2658.8600499999998,2741.8236999999999,2790.6109000000001,3002.42866,3010.4074000000001,2753.4081190000002,2829.6491299999993,2855.2818909999996,2829.0570769999995,32912.180531999991]
[60000,"Total Collected",31909.437706999975,32278.930899999999,35222.434997999997,35518.360050000003,36613.823700000001,37201.6109,40026.228660000001,40124.407399999996,36768.178119000004,37782.549129999992,38078.811890999998,37762.967076999994,439287.74053200003]
[30000,"Ast Manager",3120,3120,3120,3120,3120,3120,3120,3120,3120,3120,3120,3120,37440]
[28000,"House Keeping",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[26000,"Grounds",1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,19760]
[24000,"Payroll",5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,63199.999999999993]
[24000,"Insurance Escro",1400,1400,1400,3400,1750,1750,1750,1750,1750,1750,1750,1750,21600]
[null,"Property Tax ",{"$nulls":4},6836,{"$nulls":6},5600,12436]
[null,"Utilities",15270,1719,8661,5598,5451,5870,8345,8063,7875,6482,5550,5889,84773]
[null,"Electric",13190,8226,7573.7,3818,3371,3790,6265,5983,5795,4402,3470,3809,69692.7]
[null,"Water",1600,1600,1300,1300,1600,1600,1600,1600,1600,1600,1600,1600,18600]
[null,"Garbage",400,400,400,400,400,400,400,400,400,400,400,400,4800]
[null,"Bug Zero",80,80,80,80,80,80,80,80,80,80,80,80,960]
[null,"Communication",1129,1129,1129,1129,1129,1129,1129,1129,1129,1129,1129,1129,13548]
[null,"Internet",400,400,400,400,400,400,400,400,400,400,400,400,4800]
[null,"Cells",450,450,450,450,450,450,450,450,450,450,450,450,5400]
[null,"TV",180,180,180,180,180,180,180,180,180,180,180,180,2160]
[null,"POS",99,99,99,99,99,99,99,99,99,99,99,99,1188]
[null,"Supplies",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"CC",478.61476999999962,485.29900000000004,529.48778000000004,533.65550000000007,550.30700000000002,560.09900000000005,602.61260000000004,604.21400000000006,552.63209000000006,567.93429999999989,573.07901000000004,567.81547,6605.7505199999996]
[null,"MISC",{"$nulls":12},0]
[null,"Advertising",{"$nulls":12},0]
[]
[null,"Expense",24044.281436666668,10499.965666666669,17486.154446666667,16427.322166666669,21482.973666666669,15075.765666666668,17593.279266666668,17312.880666666668,17073.298756666667,15695.600966666669,14768.745676666667,20702.482136666669,208162.75052000003]
[null,"Revenue",31909.437706999975,32278.930899999999,35222.434997999997,35518.360050000003,36613.823700000001,37201.6109,40026.228660000001,40124.407399999996,36768.178119000004,37782.549129999992,38078.811890999998,37762.967076999994,439287.74053200003]
[null,"Profit",7865.1562703333075,21778.965233333329,17736.28055133333,19091.037883333334,15130.850033333332,22125.845233333333,22432.949393333332,22811.526733333329,19694.879362333337,22086.948163333323,23310.066214333332,17060.484940333325,231124.99001199999]
[null,"Owner Draw",3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,41600]
[26000,"Contractor",2426.6666666666665,2426.6666666666665,2426.6666666666665,1700,0,0,0,0,0,0,0,0,8980]
[null,"Loan",1400,1400,1400,1400,1400,1400,2990,2990,2990,2990,2990,2990,26340]
[null,null,571.82293699997444,14485.631899999997,10442.947217999998,12524.371216666668,10264.183366666666,17259.178566666669,15976.282726666666,16354.860066666663,13238.212695666671,15630.281496666657,16853.399547666668,10603.818273666659,154204.99001199997]
[null,"Owner",6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,72000]
[null,null,6571.8229369999744,27057.454836999972,43500.40205499997,62024.773271666636,78288.9566383333,101548.13520499997,123524.41793166664,145879.2779983333,165117.49069399998,186747.77219066664,209601.1717383333,226204.99001199997]
[null,null,3.7,4.2,3.6,2,0.8,0.8,2.7,2.7,2.0499999999999998,3,3.2,4.4000000000000004,2.7625000000000006]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,2022,"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Av Daily",22.124394141145139,22.612417664670662,22.597027379400259,22.402227393617018,22.012756005056893,21.574298486932598,24.291054001301241,22.874524438573314,23.581491166077736,24.146664275466282,24.628089311859444,24.513410275502608,23.113196211633603]
[null,"Occupancy ",0.93176178660049624,0.91758241758241754,0.95161290322580649,0.96410256410256412,0.9813895781637717,0.93205128205128207,0.95347394540942931,0.93920595533498763,0.90705128205128205,0.86476426799007444,0.87564102564102564,0.8331265508684863,0.92098029658513536]
[null,"Rooms Sold",1502,1336,1534,1504,1582,1454,1537,1514,1415,1394,1366,1343,17481]
[null,"Revenue",33230.839999999997,30210.190000000006,34663.839999999997,33692.949999999997,34824.180000000008,31369.03,37335.350000000006,34632.03,33367.81,33660.449999999997,33641.97,32921.51,403550.15]
[null,"Sales Tax",2814.6521479999997,2558.8030930000004,2936.0272479999994,2853.7928649999999,2949.6080460000007,2656.9568409999997,3162.3041450000005,2933.3329409999997,2826.2535069999999,2851.0401149999998,2849.4748589999999,2788.4518969999999,34180.697704999999]
[null,"Total Collected",36045.492147999998,32768.993093000005,37599.867247999995,36546.742865,37773.788046000009,34025.986840999998,40497.654145000008,37565.362940999999,36194.063506999999,36511.490114999993,36491.444859000003,35709.961897000001,437730.84770499996]
[null,"Ast Manager",3120,3120,3120,3120,3120,3120,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,38480]
[null,"House Keeping",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"Grounds",1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,19760]
[null,"Payroll",5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5266.666666666667,5440,5440,5440,5440,5440,5440,64240]
[null,"Insurance Escro",1750,1750,1750,0,980,980,980,980,980,980,980,980,13090]
[null,"Property Tax ",{"$nulls":11},5700,5700]
[null,"Utilities",7772.1,8408.4000000000015,6609.6,4868,3503.2,3565.6000000000004,6225.8,6449.9000000000005,5403.7,7045,6560.8,8110.4000000000005,74522.5]
[null,"Electric",5672.1,6308.4000000000005,4809.6000000000004,3068,1203.2,1265.6000000000001,3925.8,4149.9000000000005,3103.7,4245,4460.8,6010.4000000000005,48222.5]
[null,"Water",1600,1600,1300,1300,1800,1800,1800,1800,1800,2300,1600,1600,20300]
[null,"Garbage",400,400,400,400,400,400,400,400,400,400,400,400,4800]
[null,"Bug Zero",100,100,100,100,100,100,100,100,100,100,100,100,1200]
[null,"Communication",1079,1079,1079,1079,1079,1079,1529,1529,1529,1529,1529,1529,15648]
[null,"Internet",350,350,350,350,350,350,800,800,800,800,800,800,6900]
[null,"Cells",450,450,450,450,450,450,450,450,450,450,450,450,5400]
[null,"TV",180,180,180,180,180,180,180,180,180,180,180,180,2160,{"$nulls":73},"CLKNB.,M"]
[null,"POS",99,99,99,99,99,99,99,99,99,99,99,99,1188]
[null,"Supplies",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"CC",612.77336651600001,557.07288258100016,639.19774321599994,621.29462870500004,642.15439678200016,578.44177629700005,688.46012046500016,638.61116999700005,615.29907961900005,620.69533195499992,620.35456260300009,607.06935224900008,7441.4244109850006]
[null,"MISC",750,750,null,null,null,3000,3400,8500,null,null,null,700,17100]
[null,"Advertising",{"$nulls":12},0]
[]
[null,"Expense",17730.540033182668,18311.139549247669,15844.464409882667,12334.961295371668,11971.021063448667,14969.708442963667,18763.260120464998,24037.511169997,14467.999079619001,16114.695331954999,15630.154562603,23566.469352249002,203741.92441098506]
[null,"Revenue",33230.839999999997,30210.190000000006,34663.839999999997,33692.949999999997,34824.180000000008,31369.03,37335.350000000006,34632.03,33367.81,33660.449999999997,33641.97,32921.51,403550.15]
[null,"Profit",15500.299966817329,11899.050450752336,18819.375590117328,21357.988704628329,22853.158936551343,16399.321557036332,18572.089879535008,10594.518830002999,18899.810920380995,17545.754668044996,18011.815437397003,9355.0406477510005,199808.22558901497]
[null,"Owner Draw",3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,41600]
[null,"Contractor",0,0,8000,8000,8000,0,0,0,0,0,0,0,24000]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan",2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,35880]
[null,null,9043.6333001506628,5442.3837840856704,4362.708923450662,6901.3220379616632,8396.4922698846767,9942.6548903696657,12115.423212868342,4137.8521633363325,12443.144253714328,11089.08800137833,11555.148770730337,2898.3739810843344,98328.225589015012]
[null,"Owner",6000,6000,6000,6000,6000,6000,6000,6000,6000,0,0,0,54000]
[null,null,15043.633300150663,26486.017084236337,36848.726007687001,49750.048045648662,64146.540315533341,80089.195205903015,98204.618418771352,108342.47058210768,126785.61483582201,137874.70283720034,149429.85160793067,152328.225589015]
[null,null,4.2,4.5,3.1,1.4,1.8,2,2.7,2.9,2.9,2,2,4.4000000000000004,2.8249999999999997]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,2023,"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Av Daily",22.782837249782421,25.540893155258765,24.761366158113731,23.778703403565643,24.665214922952149,25.060214168039536,24.441037593984962,24.500938628158845,24.457183320220299,23.954791666666669,23.780965794768605,23.745668485675306,24.28915121226558]
[null,"Occupancy ",0.71277915632754341,0.82280219780219777,0.89454094292803965,0.79102564102564099,0.76488833746898266,0.77820512820512822,0.82506203473945405,0.85918114143920599,0.81474358974358974,0.83374689826302728,0.95576923076923082,0.90942928039702231,0.83018113159242191]
[null,"Rooms Sold",1149,1198,1442,1234,1233,1214,1330,1385,1271,1344,1491,1466,15757]
[null,"Revenue",26177.480000000003,30597.99,35705.89,29342.920000000002,30412.21,30423.1,32506.58,33933.800000000003,31085.079999999998,32195.24,35457.419999999991,34811.15,382648.86]
[null,"Sales Tax",2303.6182400000002,2503.3900000000003,2884.9999999999995,2436.4100000000003,2434.6499999999987,2388.7900000000004,2636.1899999999991,2986.1743999999999,2735.4870399999995,2833.1811200000002,3120.2529599999989,3063.3811999999998,32326.524959999999]
[null,"Total Collected",28481.098240000003,33101.380000000005,38590.89,31779.33,32846.86,32811.89,35142.770000000004,36919.974400000006,33820.567039999994,35028.421119999999,38577.672959999989,37874.531199999998,414975.38496000005]
[null,"Ast Manager",3120,3120,3120,3120,3120,3120,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,38480]
[null,"House Keeping",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"Grounds",1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,19760]
[null,"Grounds",823,823,823,823,823,823,823,823,823,823,823.33333333333337,823.33333333333337,9876.6666666666679]
[null,"Payroll",6089.666666666667,6089.666666666667,6089.666666666667,6089.666666666667,6089.666666666667,6089.666666666667,6263,6263,6263,6263,6263.333333333333,6263.333333333333,74116.666666666657]
[null,"Insurance Escro",980,980,980,980,980,980,980,980,980,980,980,980,11760]
[null,"Property Tax ",{"$nulls":9},5700,null,null,5700]
[null,"Utilities",7740.6,7270.5,5513.8,3818.8,4521.2000000000007,4766,5577.8,6157,6316.5,4642,4788,8660.4000000000015,69772.600000000006]
[null,"Electric",5640.6,5170.5,3713.8,2018.8,2221.2000000000003,2466,3277.8,3857,4016.5,2542,2688,6560.4000000000005,44172.6]
[null,"Water",1600,1600,1300,1300,1800,1800,1800,1800,1800,1600,1600,1600,19600]
[null,"Garbage",400,400,400,400,400,400,400,400,400,400,400,400,4800]
[null,"Bug Zero",100,100,100,100,100,100,100,100,100,100,100,100,1200]
[null,"Communication",1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,18348]
[null,"Internet",800,800,800,800,800,800,800,800,800,800,800,800,9600]
[null,"Cells",450,450,450,450,450,450,450,450,450,450,450,450,5400]
[null,"TV",180,180,180,180,180,180,180,180,180,180,180,180,2160,{"$nulls":73},"CLKNB.,M"]
[null,"POS",99,99,99,99,99,99,99,99,99,99,99,99,1188]
[null,"Supplies",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"CC",484.17867008000007,562.72346000000016,656.04513000000009,540.2486100000001,558.3966200000001,557.80213000000003,597.42709000000013,627.63956480000013,574.9496396799999,595.48315904000003,655.82044031999988,643.86703039999998,7054.5815443199999]
[null,"MISC",750,750,null,3000,2000,3000,2000,3200,null,6000,null,null,20700]
[null,"Advertising",{"$nulls":12},0]
[null,"Repair Rental",{"$nulls":12},0]
[null,"Expense",20377.063576746667,20185.280126666668,18153.511796666666,18894.125276666666,18612.913286666666,19811.258796666669,20083.417089999999,22242.8139648,18898.936679679999,29042.66427904,17836.40673365333,21639.981563733334,245778.37317098668]
[null,"Revenue",28481.098240000003,33101.380000000005,38590.89,31779.33,32846.86,32811.89,35142.770000000004,36919.974400000006,33820.567039999994,35028.421119999999,38577.672959999989,37874.531199999998,414975.38496000005]
[null,"Profit",8104.0346632533365,12916.099873333336,20437.378203333334,12885.204723333336,14233.946713333335,13000.631203333331,15059.352910000005,14677.160435200007,14921.630360319996,5985.756840959999,20741.266226346659,16234.549636266664,169197.01178901337]
[null,"Revenue",8104.0346632533365,12916.099873333336,20437.378203333334,12885.204723333336,14233.946713333335,13000.631203333331,15059.352910000005,14677.160435200007,14921.630360319996,5985.756840959999,20741.266226346659,16234.549636266664,169197.01178901337]
[null,"Owner Draw",3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,3466.6666666666665,41600]
[null,"Loan",2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,2990,35880]
[null,null,1647.3679965866704,6459.4332066666702,13980.711536666668,6428.5380566666699,7777.2800466666686,6543.9645366666646,8602.686243333339,8220.4937685333407,8464.9636936533298,-470.90982570666711,14284.599559679993,9777.8829695999975,91717.011789013355]
[null,null,4.2,5.4,3.1,1.4,1.8,2,2.7,2.9,2.9,2,2,4.4000000000000004,2.9]
[null,null,31,29,31,30,31,30,31,31,30,31,30,31]
[null,2024,"January","February","March","April","May","June","July","August","September","October","November","December"]
[null,"Av Daily",25.37937841530055,25.92077419354839,23.182778637770898,21.488852578068265,22.755650319829428,22.387819971870606,26.241299790356397,26.890623188405801,25.831250898634075,25.975423387096775,25.842901878914404,24.862936229852835,24.729974124137371]
[null,"Occupancy ",0.90818858560794047,0.82228116710875332,0.80148883374689828,0.88269230769230766,0.87282878411910669,0.91153846153846152,0.88771712158808935,0.85607940446650121,0.89166666666666672,0.92307692307692313,0.9211538461538461,0.90942928039702231,0.88234511518020975]
[null,"Rooms Sold",1464,1240,1292,1377,1407,1422,1431,1380,1391,1488,1437,1427,16756]
[null,"Revenue",37155.410000000003,32141.760000000002,29952.15,29590.15,32017.200000000004,31835.480000000003,37551.300000000003,37109.060000000005,35931.269999999997,38651.43,37136.25,35479.409999999996,414550.87]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37155.410000000003,32141.760000000002,29952.15,29590.15,32017.200000000004,31835.480000000003,37551.300000000003,37109.060000000005,35931.269999999997,38651.43,37136.25,35479.409999999996,414550.87]
[null,"Sales Tax",3269.6760800000002,2828.4748800000002,2635.7892000000002,2603.9331999999999,2817.5136000000002,2801.5222400000002,3304.5144,3265.5972800000004,3161.9517599999995,3401.32584,3267.99,3122.1880799999994,36480.476560000003]
[null,"Total Collected",40425.086080000001,34970.234880000004,32587.939200000001,32194.083200000001,34834.713600000003,34637.002240000002,40855.814400000003,40374.657280000007,39093.221759999993,42052.755839999998,40404.239999999998,38601.598079999996,451031.34655999998]
[null,"Ast Manager",3120,3120,3120,3120,3120,3120,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,3293.3333333333335,38480]
[null,"House Keeping",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"Grounds",1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,19760]
[null,"Grounds",1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,1646.6666666666667,19760]
[null,"Payroll",6913.3333333333339,6913.3333333333339,6913.3333333333339,6913.3333333333339,6913.3333333333339,6913.3333333333339,7086.666666666667,7086.666666666667,7086.666666666667,7086.666666666667,7086.666666666667,7086.666666666667,84000.000000000015]
[null,"Insurance Escro",980,980,980,980,980,980,980,980,980,980,980,980,11760]
[null,"Property Tax ",{"$nulls":9},5700,null,null,5700]
[null,"Utilities",8257.2000000000007,10005.6,5644,3608.8,4778.6000000000004,5114,6139.4,6449.9,6302,4882,5076,8422.7999999999993,74680.3]
[null,"Electric",6157.2,7905.6,3844,1808.8,2478.6,2814,3839.4,4149.8999999999996,4002,2782,2976,6322.8,49080.3]
[null,"Water",1600,1600,1300,1300,1800,1800,1800,1800,1800,1600,1600,1600,19600]
[null,"Garbage",400,400,400,400,400,400,400,400,400,400,400,400,4800]
[null,"Bug Zero",100,100,100,100,100,100,100,100,100,100,100,100,1200]
[null,"Communication",1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,1529,18348]
[null,"Internet",800,800,800,800,800,800,800,800,800,800,800,800,9600]
[null,"Cells",450,450,450,450,450,450,450,450,450,450,450,450,5400]
[null,"TV",180,180,180,180,180,180,180,180,180,180,180,180,2160,{"$nulls":73},"CLKNB.,M"]
[null,"POS",99,99,99,99,99,99,99,99,99,99,99,99,1188]
[null,"Supplies",500,500,500,500,500,500,500,500,500,500,500,500,6000]
[null,"CC",687.22646336000003,594.49399296000013,553.99496640000007,547.29941440000005,592.19013120000011,588.82903808000003,694.5488448000001,686.36917376000019,664.58476991999999,714.89684927999997,686.87207999999998,656.22716735999995,7667.5328915200007]
[null,"MISC",750,750,null,3000,2000,3000,2000,3200,{"$nulls":4},14700]
[null,"Advertising",{"$nulls":12},0]
[null,"Repair Rental",{"$nulls":12},0]
[null,"Expense",22886.435876693333,24100.902206293336,18756.117499733333,19682.365947733335,20110.637064533337,21426.684611413337,22234.129911466665,23697.533120426669,20224.203196586666,24793.889355946671,19126.528746666667,22296.881914026668,259336.30945152004]
[null,"Revenue",40425.086080000001,34970.234880000004,32587.939200000001,32194.083200000001,34834.713600000003,34637.002240000002,40855.814400000003,40374.657280000007,39093.221759999993,42052.755839999998,40404.239999999998,38601.598079999996,451031.34655999998]
[null,"Profit",17538.650203306668,10869.332673706667,13831.821700266668,12511.717252266666,14724.076535466666,13210.317628586665,18621.684488533338,16677.124159573337,18869.018563413327,17258.866484053327,21277.711253333331,16304.716165973328,191695.03710847994]
[null,"Contracting",{"$nulls":12},0]
[null,"Owner Draw",5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,62400]
[null,"Owner Draw",{"$nulls":12},0]
[null,"Contractor",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan",3500,{"$f":"C158","v":3500},{"$f":"D158","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,35880]
[null,null,9348.6502033066681,2679.3326737066673,5641.8217002666679,4321.717252266666,6534.0765354666655,5020.3176285866648,10431.684488533338,8487.1241595733372,10679.018563413327,9068.8664840533274,13087.711253333331,8114.7161659733283,93415.037108479984]
{"$rows_empty":27}
[{"$nulls":88},"CLKNB.,M"]