{"text_format":"2","workbook":"xlsx","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"}

{"sheet":"Sheet1","index":0,"n_rows":33,"n_cols":13,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["10 units","200 E Palestine Madison TN."]
["INCOME",null,null,"2026-02-28"]
[null,"Monthy Income",null,"Annual",{"$nulls":5},"2026-12-25"]
[]
["200-208",14089.0,null,169068.0,{"$nulls":4},"Rent Roll  Dec 2025",null,"2026-04-26","New Rents"]
["A & B",{"$nulls":6},"Lane","200 A",1350.0]
["10 condo Units",null,null,169068.0,null,null,null,"J. Stephens","200 B",1250.0]
[]
["TOTAL INC.",14089.0,null,169068.0]
[{"$nulls":7},"West","202 A",1350.0]
["EXPENSES","Monthly",null,"Annual",null,null,null,"Izzy","202 B",1350.0]
[]
["INSURANCE",500.0,null,6000.0,null,null,null,"Candy","204 A",1351.0,1600.0,"VASH/HUD","$249 increase"]
[{"$nulls":7},"Randall/Otey","204 B",1285.0]
["TAXES",1396.0,null,16750.0]
[{"$nulls":7},"Morgan","206 A",1285.0]
["MAINTAINCE",320.0,null,3840.0,null,null,null,"Osha","206 B",1285.0]
[]
["Gardner",225.0,"9 Months",2700.0]
[]
["UTILITIES",20.0,null,240.0,null,null,null,"Ransome","208 A",1365.0,1600.0,"HUD","$235 increase"]
[{"$nulls":7},"Pharis","208 B",1250.0]
[{"$nulls":8},"*",484.0,"*NEW RENTS APRIL26"]
["Total Expences",2461.0,null,25690.0,{"$nulls":4},"Monthy",14089.0]
[]
[null,null,"NOI",143378.0]
[null,"CAP X Partial"]
[null,"Foundation rebuilt",null,60000.0]
[null,"New Roofs",null,15000.0]
[null,"all apartment reovated",null,80000.0,"10 units"]
[null,"2 bed 1 bath",null,155000.0,null,null,null,"tax"]
[null,"Washer & Dryer hooks ups"]
[null,"Fireplace"]