{"text_format":"2","workbook":"xlsx","n_sheets":9,"sheets":["Main listing","Summary","Other Assets","Equipment","Restaurant","Laundry room","Store Equipment","Cabin Furnishings","Property Appraisal"],"not_rendered":{"charts":0,"images":2,"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":"Main listing","index":0,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Structure","Description","Asset Value for sale"]
["Marina 1","14 covered Slips, gas dock, 2-4 uncovered, 2 gas pumps",55000]
["Marina 2","8 Wide/Tall Slips, 6 uncovered ",55000]
["Store","Building only",40000]
["Store Equipment","Refrigerators, computer, shelving, contents",7500]
["Swim Platform","New 20x20 Swim Platform with Walkways",10000]
["Northside Retreat","3 Bedroom Furnished Cabin on Lake with Land",60000]
["Angler Cabin","2 Bedroom Furnished Cabin on Lake with Land",40000]
["Captains Quarters","2 BedroomFurnished Log Cabin Suites with Kitchenettes and Land",25000]
["Lone Star","1 Bedroom  Cedar Cabin",30000]
["Lakeview","1 Bedroom  Log Cabin",30000]
["Mariner","3 BR Furnished Manufactured Home",35000]
["Silverado","1 Bedroom Furnished Cedar Cabin",30000]
["Overlook Lodge","4 Bedroom Furnished Manufactured Home",75000]
["Hideaway","Studio Furnished Log Cabin",30000]
["Happy Camper","Studio Furnished Cedar Cabin",30000]
["Owner Lodge","4 Bedroom 3 bath unfurnished Manufactured Home",85000]
["Cabin Furnishings",null,50000]
["RV Sites","6 RV Sites - 5 with septic, all with water, electric",25000]
["Recreation and Storage Building","Furnished Rec Center and Storage Building",65000]
["Boat Storage Building","4 Slip Boat Storage ",5000]
["Storage Buildings","Storage Buildings  - 2 ",5000]
["Pump Houses and Equipment","3 Pump Houses, Filtration, Motors, Pumps, Storage, Pressure systems",10000]
["Pump house equipment","Motors, pumps, storage",10000]
["2 Pontoon Boats","2016  21 ft Suncrusiser (purchased new in summer 2017) and 2017 21 foot Suntracker (purchased new spring 2017)",40000]
["2 pontoon boat trailers",null,3000]
["Work Boat",null,3000]
["Equipment","See Equipment tab in this spreadsheet.",10000]
["Supplies","Various Supplies for store, cabins, boats",2500]
["Windmill","Working Windmill tied into Electric",20000]
["Fuel System/Tanks/Electronics","2000 gallon storage tanks, lines, electronics for pumps",24000]
["Carport and Storm Shelter",null,3000]
["Canoes and Paddle Boats","2 Canoes, 2 paddle boats, 2 kayaks, 2 Paddleboards",1000]
["Ice Freezers","2 Ice Freezers",1000]
["Golf Cart","Golf Cart",7500]
["Septic systems",null,25000]
["Land Improvements ","(walls, fences, stairs, patios, driveway)",{"$f":"10000+15000+10000-7500","v":27500}]
["Land",null,200000]
[]
[null,null,{"$f":"SUM(C2:C39)","v":1175000}]

{"sheet":"Summary","index":1,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["FF&E SUMMARY"]
[]
[]
["Total Equipment","Value"]
["Equipment",{"$f":"Equipment!D41","v":77300},{"$f":"\"See worksheet\"&\" \"&A5","v":"See worksheet Equipment"}]
["Cabin Furnishings",{"$f":"'Cabin Furnishings'!E221","v":46175},{"$f":"\"See worksheet\"&\" \"&A6","v":"See worksheet Cabin Furnishings"}]
["Store Equipment",{"$f":"'Store Equipment'!C15","v":5375},"See worksheet Store Equipment"]
["Laundry Room",{"$f":"'Laundry room'!D11","v":8700},"See worksheet Laundry Room"]
["Restaurant Equipment",{"$f":"Restaurant!D48","v":42450},"See worksheet Restaurant Equipment"]
["Other Assets",{"$f":"'Other Assets'!C12","v":400500},"See worksheet Other Assets"]
[null,{"$f":"SUM(B5:B10)","v":580500}]
[]
[]
["Property and Improvements"]
["Buildings","----","Tax Value. See Property Appraisal tab"]
["Land","----","Tax Value. See Property Appraisal tab"]
[null,{"$f":"'Property Appraisal'!I39","v":1400001.0999999999}]
[]
[]
["Total",{"$f":"B11+B17","v":1980501.0999999999}]
[]
[]
[]
[]
["Upgrades"]
["Docks Redone ",90000,"New Flotation for Marina - Caupsulated Styrofoam with new deck"]
["Water lines for city water service",40000,"most properties get water from lake and need to filter and get tested "]
["2 Generators",6000,"Freshwater connection to pumphouse and to 2nd pumphouse"]
[null,null,"Pumphouse 10x12 2,000 gal and 16x12 3,000 gal tanks"]
[null,null,"Added generator to main pump house and "]
[null,null,"2nd generator to owners quarters and 2nd pumphouse"]
["Security System ",1000,"Restaurant and Store"]
["Golf Course",75000,"added in 2024"]
[]
["Total Additional Upgrades",{"$f":"SUM(B26:B33)","v":212000}]

{"sheet":"Other Assets","index":2,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Other assets",null,"value"]
["Smokehouse shed $ 4000 ",1,4000]
["Smoker $2500 ",1,2500]
["Carport and Storm Shelter",1,6000]
["Wind Mill 3.5kW",1,15000]
["Septic systems",6,30000]
["RV Sites",4,10000]
["Marina east docks",1,90000]
["Marina west docks",1,160000]
["Swim Dock",1,8000]
["Miniature Golf Course",1,75000]
[null,null,{"$f":"SUM(C2:C11)","v":400500}]
[]
[]
[]
[]
[]
[]
[{"$nulls":4},4]

{"sheet":"Equipment","index":3,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Equipment","Cost","qty","Value"]
["2015 SunTracker Pontoon Boat",6000,1,6000]
["2015 See Breeeze Pontoon Boat",7000,1,7000]
["Sun Cruiser Pontoon Boat",18000,1,12000]
["2000 Odysey Tritoon Boat",6000,1,6000]
[]
["PUMP HOUSES & EQUIPMENT",10000,1,4000]
["PUMP HOUSE EQUIPMENT ",10000,1,4000]
["2 PONTOON BOAT TRAILERS",3000,1,4000]
["Fuel System/Tanks/Electronics",24000,1,12000]
["Canoes, kayaks and Paddle Boards",1000,"2-2-2-",1000]
["Ice Freezers",1000,1,1000]
["Villiger Club Car 8 passenger GOLF CART",12000,2,9000]
["2013 YAMAHA RHINO",5931,1,2000]
[]
["John Deer Lawn Tractor X354",5732,1,3000]
["Utility elevator by store",5000,1,2000]
[null,{"$f":"SUM(B2:B17)","v":114663},null,{"$f":"SUM(D2:D17)","v":73000}]
[]
["TOOLS"]
["Craftsman chain saw",null,1,300]
["Utility trailer",null,1,400]
["Circular saw",null,1,100]
["Propane deck heater",null,1,100]
["Ice chest",null,1,50]
["power washer",null,1,250]
["push lawn mower craftsman",null,1,250]
["Sthil Weedeater",null,1,250]
["airless paint spayer",null,1,200]
["fertilizer spreader",null,1,50]
["metal storage rack",null,7,700]
["plastic rack",null,6,200]
["tool cabinet",null,1,200]
["boat propellers",null,4,400]
["Various hand tools including hammers, saws, screwdrivers, wrenchs, etc",null,1,500]
["TOOL BOX",null,3,150]
["Air Compressor",300,1,200]
[null,null,null,{"$f":"SUM(D21:D37)","v":4300}]
[]
[]
[null,null,"Total",{"$f":"D38+D18","v":77300}]

{"sheet":"Restaurant","index":4,"n_rows":48,"n_cols":4,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Equipment","Cost","qty","Value"]
["2 refrigerators",null,1,1000]
["Kegorator",null,1,1500]
["Frig/Freezers",null,2,1000]
["Sandwich prep machine",null,1,800]
["Box freezer",null,1,500]
["Commercial Double freezer",null,1,750]
["Oven",null,1,1500]
["Griddle",null,1,400]
["Stainless tables 4ft, 5ft, 6ft, 2ft",null,7,1000]
["Hand sink",null,1,200]
["3 hole sink",null,1,500]
["outdoor tables and chairs",null,12,1000]
["Assorted supply's",null,1,1500]
["Venthood",null,1,2000]
["Walkin Freezer",null,1,2000]
["Rack and Shelving",null,5,1200]
["Microwave oven",null,1,75]
["Ice Maker",null,1,500]
["Ice make under counter",null,1,300]
["small under counter frig",null,1,300]
["Small merchandiser",null,1,500]
["Square terminal and KDS",null,1,1000]
["Bar glasses",null,1,300]
["Dish and glassware",null,1,500]
["pizza pans",null,1,100]
["Fryers",null,2,400]
["forks, knves, spoons",null,1,200]
["Dinning tables",null,8,5000]
["speed rack",null,1,100]
["Proofer box",null,1,50]
["bumper pool table",null,1,200]
["shuffleboard table",null,1,200]
["chairs, wood",null,20,1000]
["chairs, foldin",null,5,100]
["conveyor ovens",null,2,800]
["steam tables",null,2,300]
["bean warmer",null,1,50]
["ninja blender with 4 cups",null,1,100]
["pecan live edge bar",null,1,2000]
["bar stools",null,6,300]
["westinghouse 34\" tv",null,1,75]
["vizio 64\" tv",null,1,150]
["Mini Golf Pro Shop. 16x10' Building",null,1,8500]
["Frozen Margarita/Daiquiri machine",null,1,1000]
["Small Merchandiser in proshop",null,1,500]
["Mini Golf clubs, Balls, Rack, Equipement",null,1,1000]
[null,null,null,{"$f":"SUM(D2:D47)","v":42450}]

{"sheet":"Laundry room","index":5,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Equipment","Cost","qty","Value"]
["Laundry Room RV  value $5000 ",null,1,5000]
["Deck, roof, stairs $2000 ",null,1,2000]
["Washer",null,1,100]
["Water heater",null,1,150]
["Dryer",null,1,100]
["Metal Sheving",null,2,100]
["Table",null,1,50]
["Leather couch white",null,1,200]
["Sheet, towels, pillow cases, etc.",null,1,1000]
[null,null,null,{"$f":"SUM(D2:D10)","v":8700}]

{"sheet":"Store Equipment","index":6,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Store Equipment",null,"value"]
["SQUARE TERMINALS",null,400]
["computer",null,100]
["freezer",null,50]
["counters",null,400]
["TV",null,75]
["printer",1,100]
["Sound System for Lounge",null,800]
["WIFI nextlink router",null,200]
["minnow tank and pump",null,1000]
["Large drink merchandiser",1,1500]
["Small drink merchandiser",1,400]
["ice cream freezer",1,50]
["Racks and shelves in Store",null,300]
[null,null,{"$f":"SUM(C2:C14)","v":5375}]

{"sheet":"Cabin Furnishings","index":7,"n_rows":221,"n_cols":5,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
["Cabin Furnatings"]
["Location","Item","Description","Qty","value"]
["Angler","A/C","White, Samsung window unit, (15\"H x 23\"W)",1,150]
["Angler","A/C","Central air",1,3000]
["Angler","Bed","Queen size w/ mattress, boxspring, wooden frame and headboard",1,200]
["Angler","Bed","Twin size w/ mattress, boxspring, and wooden frame w/ shelves",1,75]
["Angler","Bunk-Bed","Full/Twin size w/ mattress and wooden frame",1,250]
["Angler","Chair","Rocking sofa chair",1,100]
["Angler","Chair","Barstool",2,40]
["Angler","Chimnea","Smokless firepit",1,50]
["Angler","Cooking Utensils","Tongs, spatulas, large spoons (wooden and plastic), slotted spoons, whisks","1 set",30]
["Angler","Dishes","Plates, bowls, cups, coffee cups","10 each",60]
["Angler","Dresser","Wooden dresser",1,100]
["Angler","Dryer","White",1,100]
["Angler","Futon","Full size w/ wooden frame",1,200]
["Angler","Grill","Large weber charcoal grill",1,100]
["Angler","Microwave","White",1,75]
["Angler","Night Stand","Wooden night stand",2,50]
["Angler","Patio Table","Medium metal table w/ 3 chairs",1,100]
["Angler","Patio Table","Medium wooden table w/ 4 chairs",1,100]
["Angler","Pots & Pans","Skillets, sauce pans, stock pots, sautee pans (small and large)","1 set",50]
["Angler","Refridgerator","White",1,150]
["Angler","Silverware","Spoons, forks, butter knives, steak knives","10 each",30]
["Angler","Stove","White, Whirlpool",1,300]
["Angler","Table","Wooden dining table w/ 5 chairs",1,250]
["Angler","Table","Coffee table",1,50]
["Angler","Television ","39\" Toshiba w/ dvd player and dish reciever",1,150]
["Angler","Wall Decor","Decorations hung in cabin","?",300]
["Angler","Washing Machine","White",1,200]
["Captains Quarters","A/C","White, LG, (15\"H x 23.5\"W)",2,800]
["Captains Quarters","Bed","Queen size w/ mattress wooden frame mounted in place",2,200]
["Captains Quarters","Cooking Utensils","Tongs, spatulas, large spoons (plastic & wooden) slotted spoons, whisks",1,30]
["Captains Quarters","Dishes","Bowls, plates, cups, coffee cups",1,60]
["Captains Quarters","Firepit","metal firepit",1,50]
["Captains Quarters","Grill","Large charcoal grill/smoker",1,50]
["Captains Quarters","Microwave","White, GE,",1,75]
["Captains Quarters","Microwave","Silver and Black, Hamilton Beach",1,50]
["Captains Quarters","Patio chairs","Patio chairs",6,70]
["Captains Quarters","Picnic Table","Wooden picnic table ",1,50]
["Captains Quarters","Pots & Pans","Skillets, sauce pans, soup pans, sautee pans (large and small)","1 set ",50]
["Captains Quarters","Refridgerator","Mini Frig",1,150]
["Captains Quarters","Refridgerator","Mini Frig",1,150]
["Captains Quarters","Silverware","Spoons, forks, butter knives, steak knives","6 each",30]
["Captains Quarters","Sleeper sofa","Twin size pullout sleeper sofa",2,200]
["Captains Quarters","Stove ","White, GE, 2 burner counter top stove",2,300]
["Captains Quarters","Table","Wooden kitchen table w/ 3 chairs",2,300]
["Captains Quarters","Television","TV",2,150]
["Happy Camper","A/C","Small AC",1,200]
["Happy Camper","Bed","Full size w/ mattress box spring frame and headboard",1,150]
["Happy Camper","Cooking utensils","Large spoons (wood & Plastic), Slotted spoon, whisk, tongs, spatula (plastic & metal)","1 Set",30]
["Happy Camper","Dishes","Plates, bowls, Drinking glasses, coffee cups, ","4 each",100]
["Happy Camper","Grill","Large charcoal grill/smoker",1,50]
["Happy Camper","Microwave","Microwave",1,75]
["Happy Camper","Night Stand","Wooden",2,50]
["Happy Camper","Refridgerator","Mini Frig",1,200]
["Happy Camper","Silverware","Forks, Spoons, Butter Knives, Steak Knives","4 Each",30]
["Happy Camper","Sleeper Sofa","Full size pullout",1,250]
["Happy Camper","Table","Wooden dining table w/ 3 chairs",1,150]
["Happy Camper","Television","32\" Westinghouse LED tv",1,150]
["Happy Camper","Wall Decor","Art and decor hanging in cabin",12,200]
["Hideaway","A/C","White, LG, Wall mounted",1,300]
["Hideaway","Bed","Full size w/ mattress box spring frame and headboard",1,150]
["Hideaway","Cooking utensils","Large spoons (wood & Plastic), Slotted spoon, whisk, tongs, spatula (plastic & metal)","1 Set",30]
["Hideaway","Dishes","Plates, bowls, Drinking glasses, coffee cups, ","4 each",100]
["Hideaway","Grill","Large charcoal grill/smoker",1,50]
["Hideaway","Microwave","Black, Maytag, w/ Stovelight & vent",1,75]
["Hideaway","Night Stand","Wooden",2,70]
["Hideaway","Night Stand","Metal",1,50]
["Hideaway","Picnic Table","Large picnic table",1,50]
["Hideaway","Refridgerator","Black, Maytag, (61\"H x 28\"W x25\"D)",1,150]
["Hideaway","Silverware","Forks, Spoons, Butter Knives, Steak Knives","4 Each",30]
["Hideaway","Sofa","Large",1,150]
["Hideaway","Stove","Black, Armana w/ oven & broiler",1,250]
["Hideaway","Table","Wooden dining table w/ 2 chairs",1,150]
["Hideaway","Table","Metal table w/ 6 chairs",1,200]
["Hideaway","Television","31\" wall mounted Toshiba flatscreen",1,150]
["Hideaway","Wall Decor","Art and decor hanging in cabin",7,200]
["Lakeview","A/C","White, Amana, wall mounted unit (15\"H x 22.5\"W)",1,300]
["Lakeview","A/C","White, Frigidaire, window unit (12\"H x 20\"W)",1,150]
["Lakeview","Bed","Full size w/ mattress and wooden frame",1,100]
["Lakeview","Firepit","Smokless firepit",1,50]
["Lakeview","Cooking Utensils","Tongs, spatulas, large spoons (wooden and plastic) slotted spoons whisks","1 set ",30]
["Lakeview","Dishes","Plates, bowls, cups, coffee cups","6 each",60]
["Lakeview","Grill","Large charcoal grill/smoker",1,50]
["Lakeview","Microwave","White, Hotpoint",1,50]
["Lakeview","Night Stand","small metal nightstand",1,50]
["Lakeview","Patio Chair","Patio chair",4,50]
["Lakeview","Patio Fixture","Deck w/ 3 mounted picnic benches",1,150]
["Lakeview","Pots & Pans","Skillets, sauce pans, stock pots, sautee pans (large and small)","1 set ",50]
["Lakeview","Refridgerator","White, Whirlpool",1,100]
["Lakeview","Silverware","Forks, spoons, butter knives, steak knives","6 each",30]
["Lakeview","Sleeper sofa","Small Fold Down Vinyl white",1,250]
["Lakeview","Stove","White, Holiday w/ oven",1,200]
["Lakeview","Table","Wooden dining table w/ 4 chairs",1,200]
["Lakeview","Television","32\" LED tv",1,150]
["Lakeview","Wall Decor","Decorations hung in cabin",11,200]
["Lonestar","A/C","White, Window unit",1,200]
["Lonestar","A/C Heat through the wall","A/C Heat through the wall",1,700]
["Lonestar","Bed","Full size w/ mattress box spring frame and headboard",1,100]
["Lonestar","Cooking utensils","Large spoons (wood & Plastic), Slotted spoon, whisk, tongs, spatula (plastic & metal)","1 Set",30]
["Lonestar","Dishes","Plates, bowls, Drinking glasses, coffee cups, ","4 each",100]
["Lonestar","Grill","Large weber charcoal grill",1,50]
["Lonestar","Microwave","Microwave",1,50]
["Lonestar","Night Stand","Wooden",2,50]
["Lonestar","Refridgerator","Black, Frigidaire, mini fridge w/ freezer (32\"H x 18.5\"W x 17\"D)",1,100]
["Lonestar","Silverware","Forks, Spoons, Butter Knives, Steak Knives","4 Each",30]
["Lonestar","Sleeper Sofa","Small Fold Down",1,150]
["Lonestar","Table","Wooden dining table w/ 3 chairs",1,150]
["Lonestar","Television","32\" LED tv",1,150]
["Lonestar","Wall Decor","Art and decor hanging in cabin",12,200]
["Lonestar","Firepit","Smokeless firepit",null,300]
["Mariner","A/C","Central air",1,4000]
["Mariner","Refridgerator","White, Hotpoint, (64\"H x 28\"W x 26\"D)",1,100]
["Mariner","Stove","White, Maytag w/ oven/broiler",1,150]
["Mariner","Washing Machine and dryer","white",1,400]
["Mariner","Dish washer","white",1,200]
["Storage","19 inch TV","19 inch TV",1,50]
["Storage","Magnivox 19 inch TV","Magnivox 19 inch TV",1,50]
["Storage","CD Stereo","CD Stereo",1,20]
["Storage","2 drawer file cabinet","2 drawer file cabinet",1,20]
["Storage","metal enertainment rack","metal enertainment rack",1,20]
["Storage","couch","couch",1,40]
["Storage","recliner","recliner",1,40]
["Storage","Dresser","Dresser",1,40]
["Storage","night stand","night stand",2,20]
["Storage","microwave","microwave",2,50]
["Storage","wood entertainment center","wood entertainment center",2,50]
["Storage","Bar Rack","Bar Rack",1,50]
["Storage","Patio chair","Patio chair",2,50]
["Storage","Dinning chair","Dinning chair",2,50]
["Storage","Microwave cart","Microwave cart",2,40]
["Storage","Twin bed frame","Twin bed frame",2,40]
["Storage","Twin mattress","Twin mattress",7,40]
["Storage","Twin box spring","Twin box spring",3,40]
["Storage","Queen bed frame","Queen bed frame",2,40]
["Storage","metel Twin frame","metel Twin frame",2,40]
["Storage","assorted pitctures","assorted pitctures",6,100]
["Storage","Dinning table","Dinning table",2,200]
["Storage","Baker Rack","Baker Rack",1,50]
["Storage","Stool","Stool",2,30]
["Storage","imitation plant","imitation plant",2,20]
["Storage","Counter top","Counter top",2,40]
["Storage","lamps","lamps",6,50]
["Storage","Long blinds","Long blinds",4,50]
["Storage","portable heater","portable heater",3,75]
["Storage","Wood futon frame","Wood futon frame",1,50]
["Storage","King bed frame","King bed frame",1,50]
["Storage","King  matress","King  matress",1,50]
["Storage","Foosball table","Foosball table",1,200]
["Storage","assorted decore","assorted decore",1,200]
["Overlook","A/C","Central air",1,4000]
["Overlook","Bed","Queen w/ metal frame and headboard, box spring and mattress",1,200]
["Overlook","Bunk-Bed","Wooden frame with drawers, Full/Twin Size mattresses",2,500]
["Overlook","Bunk-Bed","Wooden frame,Twin Size mattresses",1,250]
["Overlook","Bunk-Bed","Metal frame, Full/Twin mattresses",1,250]
["Overlook","Chair","Large sofa chair",1,150]
["Overlook","Chair","Cusioned, Wicker",1,150]
["Overlook","China cabinet","Large decorative china cabinet 6 cabinets 6 drawers",1,200]
["Overlook","Coat rack","Large coat rack w/ bench seating and storage",1,100]
["Overlook","Dishes","Plates, bowls, cups, coffee cups, ","20 each",100]
["Overlook","Dishwasher","White, Figidaire",1,150]
["Overlook","Dresser","Large wooden dresser",3,100]
["Overlook","Dryer","White, Roper",1,100]
["Overlook","Entertainment center","Large wooden entertainment center (80\"H x100\"W) 9 shelves 2 cabinets tv area",1,300]
["Overlook","Fake plants","Large",1,30]
["Overlook","Fake plants","Small",2,30]
["Overlook","Futon","Full size mattress w/ wooden frame",2,500]
["Overlook","Grill","Large Charcoal grill/smoker",1,50]
["Overlook","Microwave","White, Whirlpool w/ stove light & vent",1,50]
["Overlook","Nightstand","Wood",4,50]
["Overlook","Patio table","Metal table w/ 6 chairs",1,50]
["Overlook","Picnic table","Large picnic table",1,50]
["Overlook","Refridgerator","Metallic gray, Frigidaire (65\"H x 29\"W x 26\"D)",1,200]
["Overlook","Silverware","Forks, spoons, butter knives, steak knives","20 each",30]
["Overlook","Stove","White, Whirlpool w/ oven & broiler",1,150]
["Overlook","Table","Wooden table w/ 1 chair",1,50]
["Overlook","Table","Medium kitchen table",1,100]
["Overlook","Table","Wooden dining table w/ 2 chairs and 3 benches",1,250]
["Overlook","Television","56\" Samsung 1080p smart tv w/ dish reciever and dvd player",1,300]
["Overlook","Wall decor","Art and decor hung in cabin",23,300]
["Overlook","Washing Machine","White, Roper",1,200]
["Owners Home","Dryer",null,1,300]
["Owners Home","Washing Machine",null,1,250]
["Owners Home","A/C","Central",1,4000]
["Owners Home","Dish Washer","New",1,300]
["Owners Home","Microwave",null,1,100]
["Owners Home","Refrigerator","New",1,500]
["Owners Home","Stove","New",1,500]
["Owners Home","9ft Pool Table",null,null,800]
["Silverado","A/C","White, Wall mounted (24\"W x 15\"H)",1,300]
["Silverado","A/C","Frigidaire window unit (10.5\"H x 16\"W)",1,75]
["Silverado","Bed","Queen size w/ mattress box spring, wood frame and headboard",1,200]
["Silverado","Chair","Sofa chair",1,150]
["Silverado","Cooking utensils","Large spoons (wood & Plastic), Slotted spoon, whisk, tongs, spatula (plastic & metal)","1 Set",30]
["Silverado","Dishes","Plates, bowls, Drinking glasses, coffee cups, ","6 each",100]
["Silverado","Grill","Large charcoal grill/smoker",1,50]
["Silverado","Microwave","White, GE",1,50]
["Silverado","Night Stand","Wooden",2,50]
["Silverado","Patio Furniture","Wooden chair and bench set",1,50]
["Silverado","Refridgerator","White,  (57\"H x 24\"W x 20\"D)",1,100]
["Silverado","Silverware","Forks, Spoons, Butter Knives, Steak Knives","6 Each",30]
["Silverado","Sleeper Sofa","small foldout",1,150]
["Silverado","Stove","White, Holiday w/ oven",1,150]
["Silverado","Table","Wooden dining table w/ 4 chairs",1,150]
["Silverado","Television","32\"  LED tv ",1,150]
["Silverado","Wall Decor","Art and decor hanging in cabin",12,200]
["Pilot house","Bed","King with frame and head/foot boards",1,500]
["Pilot house","Chair","Couch and matching chair, vinyl",1,600]
["Pilot house","Cooking utensils",null,1,50]
["Pilot house","Dishes",null,1,50]
["Pilot house","Grill","Propane grill",1,250]
["Pilot house","Microwave","Hot point",1,150]
["Pilot house","Night Stand","night stand",1,50]
["Pilot house","Patio Furniture","rocking chairs",2,300]
["Pilot house","Refridgerator","Frigidare",1,400]
["Pilot house","Silverware",null,1,50]
["Pilot house","Stove","Amana",1,400]
["Pilot house","Television","40inch",1,200]
["Pilot house","Wall Decor","25 pieces",1,400]
["Pilot house","A/C","Through Wall heat pump",1,900]
[{"$nulls":4},{"$f":"SUM(E3:E220)","v":46175}]

{"sheet":"Property Appraisal","index":8,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null," WISE Co. 2024 appraisal value"]
["Account No.","Description","Acres",null,"Land",null,"Improvement",null,"Total value","Description 2","SQFT"]
[786873,"Pleasant Homes/North R2747.003.00",0,null,0,null,58217,null,{"$f":"E3+G3","v":58217},"MARINER moble home",1680,"Eliminated 786873 and combined with 766748 in 2025"]
[731573,"A-23 ACH & B",0.28100000000000003,null,15455,null,0,null,{"$f":"E4+G4","v":15455},"Fire pit lot"]
[766723,"LOT 7 SMC LAKE SHORES",0.38,null,214650,null,180996,null,395646,"3 Cabins (Captains quarters, Lakewiew, Pilot House), Restaurant/Lounge, 2 Marinas with 24 boat slips",{"$f":"408+330+500+1200","v":2438}]
[766724,"LOT 8 SMC LAKE SHORES",0.21,null,135000,null,32784,null,167784,"2 Cabins (Angleer and Lonestar)",{"$f":"854+313","v":1167}]
[766747,"LOT 30 & 31 SMC LAKE SHORES",0.08,null,4400,null,9772,null,14172,"Mariner parking lot. Land only"]
[766748,"LOT 32 SMC LAKE SHORES",0.215,null,11825,null,52416,null,64241," Shop and shed and land with Mariner",{"$f":"64+1200","v":1264}]
[766749,"LOT 33 SMC LAKE SHORES",0.222,null,12210,null,32657,null,44867,"Silverado cabin and land",339]
[766752,"LOT 34-36 SMC LAKE SHORES",0.623,null,33492,null,114171,null,147663,"Overlook Mobile home and Hideaway cabin and land",{"$f":"352+2128","v":2480}]
[780773,"179 PR 1735 SMC LAKE SHORES",1.0960000000000001,null,53737,null,174788,null,228525,"OWNERS HOME,laundry room, smoke shed, happy camper",{"$f":"2128+120+240+320","v":2808}]
[792822,"A-23 ACH & B",0.17,null,9350,null,5630,null,14980,"Canopy lot and  mini golf",612]
[792823,"A-23 ACH & B",0.17,null,9350,null,0,null,9350,"mini golf"]
[792824,"A-23 ACH & B",0.12,null,6600,null,0,null,6600,"Parking lot"]
[792825,"A-23 ACH & B",0.21,null,11550,null,1282,null,12832,"Trailer lot and shed",120]
[792826,"A-23 ACH & B",0.28999999999999998,null,15950,null,0,null,15950,"Boat Trailer lot"]
[792827,"A-23 ACH & B",0.17,null,9350,null,1236,null,10586,"Dumpster lot and shed",120]
[795358,"A-23 ACH & B",0.33,null,18150,null,0,null,18150,"Lot next to trailer lot"]
[null,null,{"$f":"SUM(C3:C18)","v":4.5670000000000002},null,{"$f":"SUM(E3:E18)","v":561069},null,{"$f":"SUM(G3:G18)","v":663949},null,1225018,null,{"$f":"SUM(K3:K18)","v":13028}]
[]
[]
[null," WISE Co. 2025 appraisal value"]
["Account No.","Description","Acres",null,null,null,"2025 Market Value",null,"Adjusted Values after protest","Description 2","SQFT"]
[731573,"A-23 ACH & B",0.28100000000000003,null,null,null,15455,null,10407,"Fire pit lot"]
[766723,"LOT 7 SMC LAKE SHORES",0.38,null,null,null,914919,null,616053.43999999994,"3 Cabins (Captains quarters, Lakewiew, Pilot House), Restaurant/Lounge, 2 Marinas with 24 boat slips",{"$f":"408+330+500+1200","v":2438}]
[766724,"LOT 8 SMC LAKE SHORES",0.21,null,null,null,314464,null,211741.83,"2 Cabins (Angleer and Lonestar)",{"$f":"854+313","v":1167}]
[766747,"LOT 30 & 31 SMC LAKE SHORES",0.08,null,null,null,20242,null,13629.79,"Mariner parking lot. Includes Mariner home"]
[766748,"LOT 32 SMC LAKE SHORES",0.215,null,null,null,134813,null,90775.26," Shop and shed and land with Mariner",{"$f":"64+1200+1680","v":2944},"Eliminated 786873 and combined with 766748 in 2025"]
[766749,"LOT 33 SMC LAKE SHORES",0.222,null,null,null,52400,null,35283.120000000003,"Silverado cabin and land",339]
[766752,"LOT 34-36 SMC LAKE SHORES",0.623,null,null,null,254782,null,171555.43,"Overlook Mobile home and Hideaway cabin and land",{"$f":"352+2128","v":2480}]
[780773,"179 PR 1735 SMC LAKE SHORES",1.0960000000000001,null,null,null,272401,null,183419.05,"OWNERS HOME,laundry room, smoke shed, happy camper",{"$f":"2128+120+240+320","v":2808}]
[792822,"A-23 ACH & B",0.17,null,null,null,23746,null,15989.18,"Canopy lot and  mini golf",612]
[792823,"A-23 ACH & B",0.17,null,null,null,9350,null,6296,"mini golf"]
[792824,"A-23 ACH & B",0.12,null,null,null,6600,null,4444,"Parking lot"]
[792825,"A-23 ACH & B",0.21,null,null,null,14113,null,9503,"Trailer lot and shed",120]
[792826,"A-23 ACH & B",0.28999999999999998,null,null,null,15950,null,10740,"Boat Trailer lot"]
[792827,"A-23 ACH & B",0.17,null,null,null,11796,null,7943,"Dumpster lot and shed",120]
[795358,"A-23 ACH & B",0.33,null,null,null,18150,null,12221,"Lot next to trailer lot"]
[null,null,{"$f":"SUM(C24:C38)","v":4.5670000000000002},null,null,null,{"$f":"SUM(G24:G38)","v":2079181},null,{"$f":"SUM(I24:I38)","v":1400001.0999999999},null,{"$f":"SUM(K24:K38)","v":13028}]