{"text_format":"2","workbook":"xlsx","n_sheets":11,"sheets":["January 2025","February 2025","March 2025","April 2025","May 2025","June 2025","July 2025","August 2025","September 2025","October 2025","Combined P&L"],"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":"January 2025","index":0,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["January 1, 2025 - January 31, 2025"]
[]
["Income"]
["Rental Income",14346.93]
[]
["Expense"]
["Bank Service Charges",0]
["Credit Card Fees",28.55]
["Dues and Subscriptions",139.15799999999999]
["Repairs and Maintenance",464.22]
["Utilities",2404.08]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":4714.1080000000002}]
["Net Income",{"$f":"B4-B14","v":9632.8220000000001}]

{"sheet":"February 2025","index":1,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["February 1, 2025 - February 28, 2025"]
[]
["Income"]
["Rental Income",17569.25]
[]
["Expense"]
["Bank Service Charges",0]
["Credit Card Fees",52.98]
["Dues and Subscriptions",130.47999999999999]
["Repairs and Maintenance",0]
["Utilities",3627.77]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":5489.33}]
["Net Income",{"$f":"B4-B14","v":12079.92}]

{"sheet":"March 2025","index":2,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["March 1, 2025 - March 31, 2025"]
[]
["Income"]
["Rental Income",13895.57]
[]
["Expense"]
["Bank Service Charges",0]
["Credit Card Fees",87.21]
["Dues and Subscriptions",66.989999999999995]
["Repairs and Maintenance",750.77]
["Utilities",3178.83]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":5761.9}]
["Net Income",{"$f":"B4-B14","v":8133.67}]

{"sheet":"April 2025","index":3,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["April 1, 2025 - April 30, 2025"]
[]
["Income"]
["Rental Income",20370.169999999998]
[]
["Expense"]
["Bank Service Charges",0]
["Credit Card Fees",27.73]
["Dues and Subscriptions",66.989999999999995]
["Repairs and Maintenance",1250]
["Utilities",2640.35]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":5663.17}]
["Net Income",{"$f":"B4-B14","v":14706.999999999998}]

{"sheet":"May 2025","index":4,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["May 1, 2025 - May 31, 2025"]
[]
["Income"]
["Rental Income",18842.13]
[]
["Expense"]
["Bank Service Charges",8]
["Credit Card Fees",61.66]
["Dues and Subscriptions",232.82]
["Repairs and Maintenance",711.2]
["Utilities",1561.96]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":4253.7400000000007}]
["Net Income",{"$f":"B4-B14","v":14588.39}]

{"sheet":"June 2025","index":5,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["June 1, 2025 - June 30, 2025"]
[]
["Income"]
["Rental Income",19918.009999999998]
[]
["Expense"]
["Bank Service Charges",0.33]
["Credit Card Fees",222.84]
["Dues and Subscriptions",75.27]
["Repairs and Maintenance",151.97999999999999]
["Utilities",3023.9]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":5152.42}]
["Net Income",{"$f":"B4-B14","v":14765.589999999998}]

{"sheet":"July 2025","index":6,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["July 1, 2025 - July 31, 2025"]
[]
["Income"]
["Rental Income",17137.48]
[]
["Expense"]
["Bank Service Charges",0]
["Credit Card Fees",161.47999999999999]
["Dues and Subscriptions",150.27000000000001]
["Meals",32.75]
["Repairs and Maintenance",563.85]
["Utilities",2916.59]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B14)","v":5503.04}]
["Net Income",{"$f":"B4-B15","v":11634.439999999999}]

{"sheet":"August 2025","index":7,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["August 1, 2025 - August 31, 2025"]
[]
["Income"]
["Rental Income",21832.97]
[]
["Expense"]
["Bank Service Charges",4]
["Credit Card Fees",221.36]
["Dues and Subscriptions",75.27]
["Repairs and Maintenance",144.58000000000001]
["Utilities",2640.65]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B13)","v":4763.96}]
["Net Income",{"$f":"B4-B14","v":17069.010000000002}]

{"sheet":"September 2025","index":8,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["September 1, 2025 - September 30, 2025"]
[]
["Income"]
["Rental Income",21394.799999999999]
[]
["Expense"]
["Bank Service Charges",1.65]
["Credit Card Fees",122.91]
["Dues and Subscriptions",76.989999999999995]
["Meals",65.03]
["Repairs and Maintenance",573.55999999999995]
["Utilities",4275.72]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B14)","v":6793.9600000000009}]
["Net Income",{"$f":"B4-B15","v":14600.839999999998}]

{"sheet":"October 2025","index":9,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["October 1, 2025 - October 31, 2025"]
[]
["Income"]
["Rental Income",26180.62]
[]
["Expense"]
["Bank Service Charges",33.99]
["Credit Card Fees",244.46]
["Dues and Subscriptions"]
["Meals",0]
["Repairs and Maintenance"]
["Utilities",2711.17]
["Taxes",699.27]
["Insurance",978.83]
["Total Expenses",{"$f":"SUM(B7:B14)","v":4667.72}]
["Net Income",{"$f":"B4-B15","v":21512.899999999998}]

{"sheet":"Combined P&L","index":10,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["2025 Combined P&L"]
[]
["Income"]
["Rental Income",{"$f":"18842.13+19918.01+17137.48+21832.97+21394.8+26180.62+'January 2025'!B4+'February 2025'!B4+'March 2025'!B4+'April 2025'!B4","v":191487.93}]
[]
["Expense"]
["Bank Service Charges",{"$f":"8+0.33+4+1.65+33.99+'January 2025'!B7+'February 2025'!B7+'March 2025'!B7+'April 2025'!B7","v":47.97}]
["Credit Card Fees",{"$f":"61.66+222.84+161.48+221.36+122.91+244.46+'January 2025'!B8+'February 2025'!B8+'March 2025'!B8+'April 2025'!B8","v":1231.18}]
["Dues and Subscriptions",{"$f":"232.82+75.27+150.75+75.27+76.99+'January 2025'!B9+'February 2025'!B9+'March 2025'!B9+'April 2025'!B9","v":1014.7180000000001}]
["Meals",{"$f":"32.75+65.03","v":97.78}]
["Repairs and Maintenance",{"$f":"711.2+151.98+563.85+144.58+573.56+'January 2025'!B10+'February 2025'!B10+'March 2025'!B10+'April 2025'!B10","v":4610.16}]
["Utilities",{"$f":"1561.96+3023.9+2916.59+2640.65+4275.72+2711.17+'January 2025'!B11+'February 2025'!B11+'March 2025'!B11+'April 2025'!B11","v":28981.019999999997}]
["Taxes",{"$f":"'January 2025'!B12+'February 2025'!B12+'March 2025'!B12+'April 2025'!B12+'May 2025'!B12+'June 2025'!B12+'July 2025'!B13+'August 2025'!B12+'September 2025'!B13+'October 2025'!B13","v":6992.7000000000007}]
["Insurance",11745.96]
["Total Expenses",{"$f":"SUM(B7:B14)","v":54721.48799999999}]
["Net Income",{"$f":"B4-B15","v":136766.44200000001}]