{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["2025 Rental"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":1,"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":"2025 Rental","index":0,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[[5,6,6,6],[1,0,1,3],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,13,6,13],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[5,12,6,12]]}
[]
["Fox Peterson Client Organizer - Real Estate Rentals - 2025"]
[]
["# of Rental Properties (Up to 10)",3]
["Rental Property Information",null,"#1",{"$f":"IF($B$4>1,\"#2\",\"\")","v":"#2"},{"$f":"IF($B$4>2,\"#3\",\"\")","v":"#3"},{"$f":"IF($B$4>3,\"#4\",\"\")","v":""},{"$f":"IF($B$4>4,\"#5\",\"\")","v":""},{"$f":"IF($B$4>5,\"#6\",\"\")","v":""},{"$f":"IF($B$4>6,\"#7\",\"\")","v":""},{"$f":"IF($B$4>7,\"#8\",\"\")","v":""},{"$f":"IF($B$4>8,\"#9\",\"\")","v":""},{"$f":"IF($B$4>9,\"#10\",\"\")","v":""}]
["Property Address"]
[]
["Rented all year?"]
["Rented number of days"]
["Personal use days"]
["Square feet rented/total"]
["Bought, sold, or refinanced?"]
[]
["Income"]
["Rental"]
["Royalties"]
["Total Income",null,{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},0,0,0,0,{"$f":"SUM(I15:I16)","v":0},0,0,0]
[]
["Expenses"]
["Advertising"]
["Auto (# of business miles)"]
["Cleaning/Maintenance"]
["Commissions"]
["Insurance"]
["Legal/Professional"]
["Management Fees"]
["Mortgage Interest (Attach 1098)"]
["Other Interest"]
["Repairs"]
["Supplies"]
["Property Taxes"]
["Sales Tax"]
["Utilities"]
["Travel Expenses"]
["HOA Fees"]
["Other"]
["Other"]
["Other"]
["Total Expenses",null,{"$f":"SUM(C20,C22:C38)+C21*0.67","v":0},{"$f":"IF($B$4>1,SUM(D20,D22:D38)+D21*0.67,\"\")","v":0},{"$f":"IF($B$4>2,SUM(E20,E22:E38)+E21*0.67,\"\")","v":0},{"$f":"IF($B$4>3,SUM(F20,F22:F38)+F21*0.67,\"\")","v":""},{"$f":"IF($B$4>4,SUM(G20,G22:G38)+G21*0.67,\"\")","v":""},{"$f":"IF($B$4>5,SUM(H20,H22:H38)+H21*0.67,\"\")","v":""},{"$f":"IF($B$4>6,SUM(I20,I22:I38)+I21*0.67,\"\")","v":""},{"$f":"IF($B$4>7,SUM(J20,J22:J38)+J21*0.67,\"\")","v":""},{"$f":"IF($B$4>8,SUM(K20,K22:K38)+K21*0.67,\"\")","v":""},{"$f":"IF($B$4>9,SUM(L20,L22:L38)+L21*0.67,\"\")","v":""}]
[]
["Net Income Per Property",null,{"$f":"+C17-C39","v":0},{"$f":"IF($B$4>1,D17-D39,\"\")","v":0},{"$f":"IF($B$4>2,E17-E39,\"\")","v":0},{"$f":"IF($B$4>3,F17-F39,\"\")","v":""},{"$f":"IF($B$4>4,G17-G39,\"\")","v":""},{"$f":"IF($B$4>5,H17-H39,\"\")","v":""},{"$f":"IF($B$4>6,I17-I39,\"\")","v":""},{"$f":"IF($B$4>7,J17-J39,\"\")","v":""},{"$f":"IF($B$4>8,K17-K39,\"\")","v":""},{"$f":"IF($B$4>9,L17-L39,\"\")","v":""}]