{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Directory","125 20th Ave SW CR"],"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":"Directory","index":0,"n_rows":6,"n_cols":6,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Property Name and Address",null,null,"City","State","# of Units "]
[]
["\"Kings Manor\" 125 20th Ave SW ",null,null,"Cedar Rapids","Iowa",12]

{"sheet":"125 20th Ave SW CR","index":1,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[30,0,30,2],[24,1,24,3],[25,0,25,1],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[23,0,23,5],[12,1,12,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,0,22,1],[11,0,11,5],[0,0,0,2],[0,12,0,13],[2,1,2,16],[3,1,3,16],[4,1,4,16],[5,1,5,16],[6,0,6,2],[7,0,7,5],[8,1,8,3],[9,1,9,3],[10,0,10,1]]}
[]
[]
[null,"Profit & Loss 12 Month Recap"]
[null,"Property: Kings Manor "]
[null,"Monthly recap 08/01/24 - 07/31/25  (cash basis)"]
[]
[{"$nulls":4},"2025-08-24","2024-09-24","2024-10-24","2024-11-24","2024-12-24","2025-01-25","2025-02-25","2025-03-25","2025-04-25","2025-05-25","2025-06-25","2025-07-25","TOTAL"]
["INCOME"]
[null,"    4100 Rental Income",null,null,7425,{"$f":"675*12","v":8100},7760,8050,8100,7410,7250,6860,7580,7540,8150,7405,{"$f":"SUM(E9:P9)","v":91630}]
[null,"    4900 Other Property Income ",null,null,0,0,89,178,0,35,182,0,0,0,201,20,{"$f":"SUM(E10:P10)","v":705}]
["TOTAL",null,"INCOME",null,{"$f":"SUM(E9:E10)","v":7425},{"$f":"SUM(F9:F10)","v":8100},7849,8228,8100,7445,7432,6860,7580,7540,8351,7425,{"$f":"SUM(Q9:Q10)","v":92335}]
["EXPENSE"]
[null,"    5000 Admin & General Expenses ",null,null,33,172,197,147,133,104,113,69,138,43,139,98,{"$f":"SUM(E13:P13)","v":1386}]
[null,"    5100 Insurance",null,null,573,540,593,593,593,593,593,null,1186,593,593,593,{"$f":"SUM(E14:P14)","v":7043}]
[null,"    5300 Grounds Expense ",null,null,280,265,290,257,318,109,1240,1910,75,240,266,139,{"$f":"SUM(E15:P15)","v":5389}]
[null,"    5330 Cleaning Expenses",null,null,155,141,141,117,103,187,117,117,163,207,117,141,{"$f":"SUM(E16:P16)","v":1706}]
[null,"    5420 Inspection Expense",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    5600 Managing Expenses",null,null,483,527,510,535,527,484,483,446,493,490,543,483,{"$f":"SUM(E18:P18)","v":6004}]
[null,"    5850 Repairs & Maintenance Expense ",null,null,840,379,296,869,962,732,949,237,766,87,909,607,{"$f":"SUM(E19:P19)","v":7633}]
[null,"    6000 Utilities Expense ",null,null,583,309,658,547,783,911,1140,1618,731,928,141,471,{"$f":"SUM(E20:P20)","v":8820}]
[null,"    6100 Travel & Entertainment Expense ",null,null,0,4,0,0,0,0,0,0,0,0,6,0,10]
[null,"             Property Taxes",null,null,null,4039,0,0,0,0,0,4180,0,0,0,0,8219]
["TOTAL",null,"EXPENSE",null,{"$f":"SUM(E13:E22)","v":2947},{"$f":"SUM(F13:F22)","v":6376},{"$f":"SUM(G13:G22)","v":2685},3065,3419,3120,4635,8577,3552,2588,2714,2532,{"$f":"SUM(Q13:Q22)","v":46210},{"$f":"Q23/Q11","v":0.50046028050035196}]
["OTHER INCOME",{"$nulls":7},1]
[null,"    4500 Interest & Other Income",null,null,1,1,1,1,null,1,1,1,1,1,1,1,12]
["TOTAL",null,"OTHER INCOME",null,1,1,1,1,1,1,1,1,1,1,1,1,12]
["NET INCOME",null,null,null,{"$f":"E11-E23+E26","v":4479},{"$f":"F11-F23+F26","v":1725},5165,5164,4682,4326,2798,-1716,4029,4953,5638,4894,46137]