{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["HAMILTON COURT INCOME AND EXPENSES  (YEAR)",2024,2023," ",2022,null,2021]
["From Seller's Schedule E"]
[]
["TOTAL RENTAL INCOME ",270078,253982,null,254230,null,240546]
[]
[]
["AMERICAN ELECTRIC POWER",null," ",null,3487,null,3720]
["UTILITIES (2022 AND 2023 ALL INCLUSIVE)*",31338,30212,null,17100,null,18261]
["LOWES / HOME DEPOT PARTS /SUPPLIES",null,9314,null,5514,null,13096]
["MANAGEMENT FEES TO OWNER",21000,17000,null,17000,null,17000]
["MAINTENANCE LABOR TO OWNER",39816,48340,null,22980,null,43008]
["REAL ESTATE TAXES",34696,32838,null,31810,null,43494]
["REPUBLIC WASTE",null," ",null,2935,null,3123]
["SPECTRUM CABLE AND PHONE",null," ",null,460,null,480]
["PIONEER WATER REPAIRS",null," ",null,1290,null,0]
["GGC CARPET",null," ",null,1054,null,1670]
["EVICTIONS",null,35,null,0,null,246]
["STATE FARM INSURANCE",5828,5768,null,5900,null,6036]
[]
[{"$nulls":7},"Average NOI"]
["TOTAL OPERATING EXPENSES 2023",133230,144050,null,109530,null,150134,134236]
[{"$nulls":4}," "]
["NET OPERATING INCOME",136848,109932,null,144700,null,90412]
[]
["SECURITY DEPOSITS RETURNED",0,1734,null,0,null,0]
[]
["OPERATING COSTS PER UNIT",3249.512195121951,3513.4146341463415,null,2671.4634146341464,null,3661.8048780487807]
[]
["* THE OWNER SHOWS UTILITIES INCLUDING"]
["AEP, REPUBLIC WASTE, WATER,PHONE, ETC) "]
[]
[null,1325000]