{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["2023","2024","2025","Units Details"],"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":"2023","index":0,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["LOT #","TENANT(S)","R/O","RENT AMT","NEW RENT","PHONE","NOTES","Jul-2023","Aug-2023","Sep-2023","Oct-2023","Nov-2023","Dec-2023","Total 2023"]
[1,"Nick Little and Christy Leis","R",750,750,"828 399 0998","2BR  1BA    245 Riverview Dr. ",750,{"$f":"300+200+200+50","v":750},{"$f":"250+350+150","v":750},{"$f":"50+200+300+200","v":750},750,{"$f":"250+450","v":700},{"$f":"SUM(H2:M2)","v":4450}]
[{"$f":"+A2+1","v":2},"Charles and Tanisha McAbee","O",450,450,"828 550 6306","27 Stoneridge Rd.   + STORAGE -  828 550 6438/828 456 9999",450,450,450,450,450,450,{"$f":"SUM(H3:M3)","v":2700}]
[{"$f":"+A3+1","v":3},"Christy  Ott","O",310,350,"828 215 4452","Post office lady  - 41 Stoneridge Rd.",315,315,350,350,350,350,2030]
[4,"Robert Stanaland and Bonnie Dixon","RTO",750,775,"828 246 2395","2BR  2BA      Andy - 47 Stoneridge Rd.  ANDY",750,775,775,775,775,775,4625]
[5,"Noe Castro","O",650,350,"828 283 3622","2BR  1.5BA    55 Stoneridge Rd.",650,350,350,300,300,300,2250]
[6,"Alexander and Darlinda Dross","O",310,350,"828 246 1907","91 Stoneridge Rd.",310,310,350,350,350,350,2020]
[7,"Darrell James","RTO",755,785,"828 558 1976","2BR  2BA     107 Stoneridge Rd. Work 828 648 2768",755,755,785,{"$f":"600+225","v":825},825,{"$f":"600+185","v":785},4730]
[8,"Arthur Booth","O",230,350,"828 231 3711","115 Stoneridge Rd.     Handyman, Yard",230,230,350,350,350,350,1860]
[9,"Penny McAbee and Mark McCraw","RTO",750,800,"828 564 3222","2BR  2BA  121 Stoneridge Rd.         Work 828 452 3130",750,750,800,800,800,800,4700]
[10,"Thomas Rice","RTO",530,600,"828 356 4650","1BR  1BA   133 Stoneridge Rd.   Work 704 300 7891",540,540,600,600,600,600,3480]
[11,"Caleb Jaynes","R",630,630,"828 400 6706","1BR  1BA   102 Stoneridge Rd.     $300 Sec. Deposit",630,630,630,630,630,630,3780]
[12,"Aunt Bobby Hall","O",100,350,"423 237 5127","2BR  2BA     96 Stoneridge Rd.",100,100,350,350,350,350,1600]
["Home","Patricia Payne","R"," ",2000,"828 246 3812","3BR 1BA plus Basement     317 Riverview Dr  ",2000,2000,2000,2000,2000,2000,12000]
[{"$nulls":13}," "]
[{"$f":"+A13+1","v":13},"Dowble Wide / Chris Payne","RTO",null,1200,"828 550 9997","3BR 2BA    241 Riverview Dr.",1200,1200,1200,1200,1200,1200,7200]
[14,"Double Wide / Charles & Tanisha","RTO",null,1000,"828 246 3812","3BR  2BA     215 Riverview Dr. ",1000,1000,1000,1000,1000,1000,6000]
[null,null,null,{"$f":"SUM(D2:D17)","v":6215},{"$f":"SUM(E2:E17)","v":10740},null,null,{"$f":"SUM(H2:H17)","v":10430},{"$f":"SUM(I2:I17)","v":10155},10740,10730,10730,10640,63425]
[]
[{"$nulls":12},"EXPENSES:",{"$f":"SUM(D22:D28)","v":2675.4}]
[null,"EXPENSES",null,"AMOUNT"]
[null,"ELECTRICITY",null,{"$f":"500+323.17+96.08+102.07+125.99+128.07+105.9","v":1381.2800000000002}]
[null,"LAWN CARE",null,{"$f":"341+53.12+400+300+200","v":1294.1199999999999}]
[null,"REPAIR AND MAINTENANCE",null," "]
[null,"INSURANCE",null," "]
[]
[]
[]
[null,"TOTAL EXPENSES",null,{"$f":"SUM(D22:D28)","v":2675.4}]

{"sheet":"2024","index":1,"n_rows":32,"n_cols":19,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["LOT #","TENANT(S)","R/O","NEW RENT","PHONE","NOTES","Jan-2024","Feb-2024","Mar-2024","Apr-2024","May-2024","Jun-2024","Jul-2024","Aug-2024","Sep-2024","Oct-2024","Nov-2024","Dec-2024","Total 2024"]
[1,"Cynthia Bradley/Hunter Miller","R",850,"828 399 0998","2BR  1BA    245 Riverview Dr.   $850 Sec. Deposit",850,850,850,850,850,850,890,890,890,890,890,890,{"$f":"SUM(G2:R2)","v":10440}]
[{"$f":"+A2+1","v":2},"Charles and Tanisha McAbee","O",450,"828 550 6306","27 Stoneridge Rd.   + STORAGE -  828 550 6438/828 456 9999",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(G3:R3)","v":5400}]
[{"$f":"+A3+1","v":3},"Christy  Ott","O",350,"828 215 4452","Post office lady  - 41 Stoneridge Rd.",350,350,350,350,350,350,350,350,350,350,350,350,4200]
[4,"Robert Stanaland and Bonnie Dixon","RTO",775,"828 246 2395","2BR  2BA      Andy - 47 Stoneridge Rd.  ANDY",775,775,775,775,775,775,775,775,775,775,775,775,9300]
[5,"Noe Castro","O",350,"828 283 3622","2BR  1.5BA    55 Stoneridge Rd.",400,350,350,350,350,350,350,350,350,350,350,350,4250]
[6,"Alexander and Darlinda Dross","O",350,"828 246 1907","91 Stoneridge Rd.",350,350,350,350,350,350,350,350,350,350,350,350,4200]
[7,"Darrell James","RTO",785,"828 558 1976","2BR  2BA     107 Stoneridge Rd. Work 828 648 2768",825,785,785,785,785,{"$f":"500+385","v":885},785,{"$f":"400+385","v":785},{"$f":"600+185","v":785},785,785,785,9560]
[8,"Arthur Booth","O",350,"828 231 3711","115 Stoneridge Rd.     Handyman, Yard",350,350,350,350,350,50,350,250,250,250,250,250,3400]
[9,"Paul Lauziere","RTO",800,"828 550 6861","2BR  2BA  121 Stoneridge Rd.       $800 Sec. Deposit",800,800,800,800,800,800,800,800,800,800,800,800,9600]
[10,"April Parker","RTO",880,"828 214 9562","1BR  1BA   133 Stoneridge Rd.   $880 Sec. Deposit",880,880,880,880,880,880,880,880,880,880,880,880,10560]
[11,"Caleb Jaynes","R",630,"828 400 6706","1BR  1BA   102 Stoneridge Rd.     $300 Sec. Deposit",630,630,630,630,630,630,630,630,630,630,630,630,7560]
[12,"Noe Castro","O",350,"828 283 3622","2BR  2BA     96 Stoneridge Rd.",350,350,350,350,350,350,350,350,350,350,350,350,4200]
[]
["Home","Patricia Payne","R",2000,"828 246 3812","3BR 1BA plus Basement     371 Riverview Dr  ",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000]
[{"$f":"+A13+1","v":13},"Penny McAbee and Mark McCraw","O",1203,"828 550 9997","3BR 2BA    241 Riverview Dr. - will sell for $50,000",1203,1203,1203,1203,1203,1203,1203,1203,1203,1203,1203,1203,{"$f":"SUM(H16:R16)","v":13233}]
[14,"Charles & Tanisha McAbee","R",1000,"828 246 3812","3BR  2BA     215 Riverview Dr. Purchased for $40,000",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000]
[null,null,null,{"$f":"SUM(D2:D17)","v":11123},null,null,{"$f":"SUM(G2:G17)","v":11213},{"$f":"SUM(H2:H17)","v":11123},11123,11123,11123,10923,11163,11063,11063,11063,11063,11063,131903]
[]
[{"$nulls":16},"EXPENSES",null,{"$f":"SUM(D22:D31)","v":13997.869999999999}]
[null,"EXPENSES",null,"Amount"]
[null,"ELECTRICITY",null,{"$f":"99.01+88.75+88.7+107.71+90.07+96.58+101.72+96.2+90.25+90.33+110.92+106.18+105.9","v":1272.3200000000002}]
[null,"INSURANCE",null,{"$f":"743.65+3040+1595","v":5378.65}]
[null,"LAWN CARE",null,{"$f":"200*8","v":1600}]
[null,"REAL ESTATE TAXES",null,{"$f":"4111.45+389.65+1245.8","v":5746.9}]
[null,"REPAIR AND MAINTENANCE",null," "]
[]
[]
[]
[]
[]
[null,"TOTAL",null,{"$f":"SUM(D22:D31)","v":13997.869999999999}]

{"sheet":"2025","index":2,"n_rows":30,"n_cols":19,"rows_kept":30,"cut":false,"hidden":false,"merged":[[13,0,13,18]]}
["LOT #","TENANT(S)","R/O","NEW RENT","PHONE","NOTES","Jan-2025","Feb-2025","Mar-2025","Apr-2025","May-2025","Jun-2025","Jul-2025","Aug-2025","Sep-2025","Oct-2025","Nov-2025","Dec-2025","Total 2025"]
[1,"Cynthia Bradley/Hunter Miller","RTO",850,"828 399 0998","2BR  1BA    245 Riverview Dr.   $850 Sec. Deposit",890,850,850,890,890,890,900,940,890,900,900,900,{"$f":"SUM(G2:R2)","v":10690}]
[{"$f":"+A2+1","v":2},"Charles and Tanisha McAbee","O",450,"828 550 6306","27 Stoneridge Rd.   + STORAGE -  828 550 6438/828 456 9999",450,450,450,450,450,450,450,450,450,450,450,450,{"$f":"SUM(G3:R3)","v":5400}]
[{"$f":"+A3+1","v":3},"Christy  Ott","O",400,"828 215 4452","41 Stoneridge Rd.",350,350,350,350,350,350,400,400,400,400,400,400,4500]
[4,"Robert Stanaland and Bonnie Dixon","RTO",775,"828 246 2395","2BR  2BA     47 Stoneridge Rd.  ANDY",775,775,775,775,775,775,775,775,775,775,775,775,9300]
[5,"Noe Castro","O",400,"828 283 3622","2BR  1.5BA    55 Stoneridge Rd.",350,350,350,350,350,350,400,400,400,400,400,400,4500]
[6,"Bethany Powers","RTO",1100,"828 735 6455","2 BR 1 BA       91 Stoneridge Rd.",350,350,350,350,350,350,1100,1100,1100,1100,1100,1100,8700]
[7,"Darrell James","RTO",785,"828 558 1976","2BR  2BA     107 Stoneridge Rd. Work 828 648 2768",785,785,785,785,785,785,785,785,785,785,785,785,9420]
[8,"Arthur Booth","O",300,"828 231 3711","115 Stoneridge Rd.     Handyman, Yard",350,350,350,350,350,350,300,300,300,300,300,300,3900]
[9,"Paul Lauziere","RTO",800,"828 550 6861","2BR  2BA  121 Stoneridge Rd.       $800 Sec. Deposit",800,800,800,800,800,800,900,900,900,900,900,900,10200]
[10,"Sean Davis","RTO",900,"828 214 9562","1BR  1BA   133 Stoneridge Rd.   $1,300 ($200 cleaning)",900,900,900,900,900,900,900,900,900,900,900,900,10800]
[11,"Karen Wheeler","RTO",650,"828 400 6706","1BR  1BA   102 Stoneridge Rd.     $300 Sec. Deposit",650,650,650,650,650,650,650,650,650,650,650,650,7800]
[12,"Noe Castro","O",400,"828 283 3622","2BR  2BA     96 Stoneridge Rd.",350,350,350,350,350,350,400,400,400,400,400,400,4500]
[]
["Home","Nicholas Strickland","R",2000,"828 246 3812","3BR 1BA       371 Riverview Dr  Upstairs",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000]
["Home",null,"R",1400,null,"2BR 1BA      371 Riverview Drive Downstairs"]
[{"$f":"+A13+1","v":13},"Penny McAbee and Mark McCraw","RTO",1203,"828 550 9997","3BR 2BA    241 Riverview Dr.",1203,1203,1203,1203,1203,1203,1203,1203,1203,1253,1253,1253,14586]
[14,"Charles & Tanisha McAbee","RTO",1000,"828 246 3812","3BR  2BA     215 Riverview Dr. ",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000]
[null,null,null,{"$f":"SUM(D2:D18)","v":13413},null,null,{"$f":"SUM(G2:G18)","v":11203},{"$f":"SUM(H2:H18)","v":11163},11163,11203,11203,11203,12163,12203,12153,12213,12213,12213,140296]
[null,"EXPENSES",null,"Amount",{"$nulls":13},"EXPENSES",{"$f":"SUM(D21:D29)","v":15541.56}]
[null,"AUTO EXPENSE"]
[null,"ELECTRICITY",null,{"$f":"68*12","v":816},{"$nulls":13},"NET",{"$f":"+S19-S20","v":124754.44}]
[null,"LAWN CARE",null,1600]
[null,"MATERIALS"]
[null,"REPAIR AND MAINTENANCE",null,2000]
[null,"WATER-SEPTIC-WELL"]
[null,"INSURANCE",null,{"$f":"448.22*12","v":5378.64}]
[null,"LICENSES & PERMITS"]
[null,"RE Taxes",null,{"$f":"478.91*12","v":5746.92}]
[null,"TOTAL",null,{"$f":"SUM(D21:D29)","v":15541.56}]

{"sheet":"Units Details","index":3,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[[14,1,14,12]]}
[]
[null,"LOT #","TENANT(S)","NOTES","R/O","LOT RENT","Sale Price","Monthly","Payoff Date","Balance 10/25","Year","VIN",null,"Rent 2036"]
[null,1,"Cynthia Bradley/Hunter Miller","2BR  1BA    245 Riverview Dr.   $850 Sec. Deposit","RTO",850,40000,450,"2037-11-01",37878,2000,13846194,"Title",850]
[null,{"$f":"+B3+1","v":2},"Charles and Tanisha McAbee","27 Stoneridge Rd.   + STORAGE -  828 550 6438/828 456 9999","O",450,{"$nulls":7},800]
[null,{"$f":"+B4+1","v":3},"Christy  Ott","41 Stoneridge Rd.","O",400,{"$nulls":7},800]
[null,4,"Robert Stanaland and Bonnie Dixon","2BR  2BA     47 Stoneridge Rd.  ANDY","RTO",775,35000,425,"2033-08-01",29578,2000,"VAFLY9A53819CM12","Title",800]
[null,5,"Noe Castro","2BR  1.5BA    55 Stoneridge Rd.","O",400,{"$nulls":7},800]
[null,6,"Bethany Powers","91 Stoneridge Rd.","RTO",1100,50000,700,"2033-08-01",46611,1998,"H152476G","Title",800]
[null,7,"Darrell James","2BR  2BA     107 Stoneridge Rd. Work 828 648 2768","RTO",785,35000,435,"2033-04-01",29296,1996,"NCFLS41A44475EW13","Title",800]
[null,8,"Arthur Booth","115 Stoneridge Rd.     Handyman, Yard","O",400,{"$nulls":7},800]
[null,9,"Paul Lauziere","2BR  2BA  121 Stoneridge Rd.       $800 Sec. Deposit","RTO",800,37000,400,"2036-12-01",35415,1999,"GAFLX07A44992-B412","Bill Of Sale Only",800]
[null,10,"Sean Davis","1BR  1BA   133 Stoneridge Rd.   $1,300 ($200 cleaning)","RTO",900,35000,500,"2034-08-01",35000,2003,"CLM80315TN","Title",800]
[null,11,"Karen Wheeler","1BR  1BA   102 Stoneridge Rd.     $300 Sec. Deposit","RTO",650,25000,250,"2038-11-01",24229,2002,"CLM079172TN","Title",800]
[null,12,"Noe Castro","2BR  2BA     96 Stoneridge Rd.","O",400,{"$nulls":7},800]
[]
[null,"Home","Nicholas Strickland","3BR 1BA Top House     371 Riverview Dr  ","R",2000,{"$nulls":7},2800]
[null,"Home","Not Renovated Yet","2BR 1BA Basement     371 Riverview Dr  ","R",1400,{"$nulls":7},1600]
[null,{"$f":"+B14+1","v":13},"Penny McAbee and Mark McCraw","3BR 2BA    241 Riverview Dr.","RTO",1203,57000,803,"2033-10-01",52879,1994,"CLH 018798TNAB","Title",850]
[null,14,"Charles & Tanisha McAbee","3BR  2BA     215 Riverview Dr. ","RTO",1000,60000,600,"2037-07-01",54813,1987,"GAFLSH2BG44347180","Bill Of Sale Only",850]
[{"$nulls":5},{"$f":"SUM(F3:F19)","v":13513},{"$f":"SUM(G3:G19)","v":374000},4563,null,345699,null,null,null,{"$f":"SUM(N3:N19)","v":15750}]