{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Atkins","Downington","Holloywood","Total"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Atkins","index":0,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,14],[2,0,2,14],[11,0,11,14]]}
["Atkins Duplex Rent 2013"]
[]
["Revenue"]
["Apartment","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[2055,870,870,870,870,870,870,870,870,870,870,870,870,{"$f":"SUM(B5:M5)","v":10440}]
[2057,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,1020,{"$f":"SUM(B6:M6)","v":12240}]
[null,{"$f":"SUM(B6,B5)","v":1890},{"$f":"SUM(C6,C5)","v":1890},1890,1890,1890,1890,1890,1890,1890,1890,1890,1890]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gross Total ",{"$f":"SUM(B7:M7)","v":22680}]
[]
[]
["Expenses"]
["Item","2012-01-01","2012-02-02","2012-03-03","2012-04-04","2012-05-05","2012-06-06","2012-07-07","2012-08-08","2012-09-09","2012-10-10","2012-11-11","2012-12-12","Totals"]
["Cleaning and Maintenance",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B14:M14)","v":1}]
["Insurance",null,null,null,null,null,4,3,4,null,null,null,234,245]
["Taxes",678,null,null,null,4,null,null,null,null,null,null,null,682]
["Utilities CITY",null,null,null,null,null,null,null,3,4,null,4,null,11]
["Utilties Companies",90,null,null,89,53,5,null,null,null,null,null,null,237]
["Wages/Salaries",null,null,null,56,4,null,43,3,78,89,34,null,307]
["Plumbing and electrical supplies",null,null,null,null,null,null,null,null,null,null,null,3,3]
["Supplies",null,null,null,null,null,23,null,null,null,null,null,null,23]
[null,null,{"$f":"SUM(C14:C20)","v":0},0,145,61,9,46,10,82,89,38,237,717]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Expense",{"$f":"SUM(B22:M22)","v":717}]

{"sheet":"Downington","index":1,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,14],[2,0,2,14],[11,0,11,14]]}
["Downington Duplex Rent 2013"]
[]
["Revenue"]
["Apartment","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["Front",800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"SUM(B5:M5)","v":9600}]
["Back",1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"SUM(B6:M6)","v":15000}]
[null,{"$f":"SUM(B5,B6)","v":2050},{"$f":"SUM(C5,C6)","v":2050},2050,2050,2050,2050,2050,2050,2050,2050,2050,2050]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gross Total ",{"$f":"SUM(B7:M7)","v":24600}]
[]
[]
["Expenses"]
["Item","2012-01-01","2012-02-02","2012-03-03","2012-04-04","2012-05-05","2012-06-06","2012-07-07","2012-08-08","2012-09-09","2012-10-10","2012-11-11","2012-12-12","Totals"]
["Cleaning and Maintenance",123,34,null,null,null,null,null,291,null,null,75,null,{"$f":"SUM(B14:M14)","v":523}]
["Insurance",234,null,null,null,null,null,null,443,null,null,null,null,677]
["Taxes",null,45,42.97,null,null,null,null,null,123.71,195.86,null,1935.73,2343.27]
["Utilities CITY",54,null,null,null,null,null,null,28,null,28,null,30,140]
["Utilties Companies",34.72,45,null,{"$f":"3.78+10.7","v":14.479999999999999},null,null,null,null,null,null,null,null,94.2]
["Wages/Salaries",null,34,null,null,null,null,null,null,null,25,null,null,59]
["Plumbing and electrical supplies",34,null,null,null,null,null,null,null,90,null,null,null,124]
["Supplies",null,null,null,null,null,null,null,null,null,154.19,null,null,154.19]
[null,34.72,{"$f":"SUM(C14:C20)","v":158},42.97,14.479999999999999,0,0,0,762,213.70999999999998,248.86,75,1965.73,3515.47]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Expense",{"$f":"SUM(B22:M22)","v":3515.47}]

{"sheet":"Holloywood","index":2,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,0,0,14],[2,0,2,14],[11,0,11,14]]}
["Hollywood Duplex 2013"]
[]
["Revenue"]
["Apartment","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[1905,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"SUM(B5:M5)","v":9600}]
[1907,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"SUM(B6:M6)","v":15000}]
[null,{"$f":"SUM(B5,B6)","v":2050},{"$f":"SUM(C5,C6)","v":2050},2050,2050,2050,2050,2050,2050,2050,2050,2050,2050]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gross Total ",{"$f":"SUM(B7:M7)","v":24600}]
[]
[]
["Expenses"]
["Item","2012-01-01","2012-02-02","2012-03-03","2012-04-04","2012-05-05","2012-06-06","2012-07-07","2012-08-08","2012-09-09","2012-10-10","2012-11-11","2012-12-12","Totals"]
["Cleaning and Maintenance",null,34,null,null,null,null,null,291,null,null,75,null,{"$f":"SUM(B14:M14)","v":400}]
["Insurance",null,null,null,null,null,null,null,443,null,null,null,null,443]
["Taxes",null,45,42.97,null,null,null,null,null,123.71,195.86,null,1935.73,2343.27]
["Utilities CITY",null,null,null,null,null,null,null,28,null,28,null,30,86]
["Utilties Companies",34.72,45,null,{"$f":"3.78+10.7","v":14.479999999999999},null,null,null,null,null,null,null,null,94.2]
["Wages/Salaries",null,34,null,null,null,null,null,null,null,25,null,null,59]
["Plumbing and electrical supplies",null,null,null,null,null,null,null,null,90,null,null,null,90]
["Supplies",null,null,null,null,null,null,null,null,null,154.19,null,null,154.19]
[null,34.72,{"$f":"SUM(C14:C20)","v":158},42.97,14.479999999999999,0,0,0,762,213.70999999999998,248.86,75,1965.73,3515.47]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Expense",{"$f":"SUM(B22:M22)","v":3515.47}]

{"sheet":"Total","index":3,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,13]]}
["Totals 2013"]
["Apartment"]
["Atkins",{"$f":"Atkins!M9","v":22680}]
["Downington",{"$f":"Downington!M9","v":24600}]
["Hollywood",{"$f":"Holloywood!M9","v":24600}]
[null,{"$f":"SUM(B5,B4,B3)","v":71880}]
[]
[]
[]
[]
[]
["Item"]
["Cleaning and Maintenance",{"$f":"Atkins!N14+Downington!N14+Holloywood!N14","v":924}]
["Insurance",{"$f":"Atkins!N15+Downington!N15+Holloywood!N15","v":1365}]
["Taxes",{"$f":"Atkins!N16+Downington!N16+Holloywood!N16","v":5368.54}]
["Utilities CITY",{"$f":"Atkins!N17+Downington!N17+Holloywood!N17","v":237}]
["Utilties Companies",{"$f":"Atkins!N18+Downington!N18+Holloywood!N18","v":425.4}]
["Wages/Salaries",{"$f":"Atkins!N19+Downington!N19+Holloywood!N19","v":425}]
["Plumbing and electrical supplies",{"$f":"Atkins!N20+Downington!N20+Holloywood!N20","v":217}]
["Supplies",{"$f":"Atkins!N21+Downington!N21+Holloywood!N21","v":331.38}]
[null,{"$f":"SUM(B13:B20)","v":9293.32}]
[]
[]
[]
[]
[]
["Net Income",{"$f":"B6-B21","v":62586.68}]