{"text_format":"2","workbook":"xls","n_sheets":16,"sheets":["Set-up","Budget Inload","RentTrend","RentCalc","RentSum","Total","Other Receipts","Administration","Personnel","Materials","Contracts & Repairs","Utilities","Taxes & Ins","Debt Serv","Rec Rplmnts","Property Improvements"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":24,"comments":30,"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":"Set-up","index":0,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Chasseur Realty Investors, LLC"]
["2026 Pro Forma"]
["Set-up Sheet"]
[]
[]
[]
["Property Name:","The Flats at Oak Hill"]
[]
["Management Fee"]
["Rate:",0.05,null,null,true]
["Based on","gross","(gross or net)",null,""]
[]
["Units",57]
[]
["Renewal Rate",1.05]
[]
["Renewal Percent",0.25]

{"sheet":"Budget Inload","index":1,"n_rows":132,"n_cols":16,"rows_kept":132,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Company","Account","Description","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
["The Flats at Oak Hill","5100-0000","GROSS MARKET RENT",-63971,-63971,-63971,-63971,-63971,-64926,-64926,-64926,-65901,-65901,-65901,-65901,-778237]
["The Flats at Oak Hill","5110-0000","LEASES BELOW/OVER MARKET",2420.51,2110.51,1800.51,1490.51,1180.51,1674.74,1297.74,920.74,1364.21,918.21,472.21,26.21,15676.609999999997]
["The Flats at Oak Hill","5140-0000","LOST RENT-VACANCY",4489.19,4489.19,4489.19,4489.19,4489.19,4556.21,4556.21,4556.21,4624.63,4624.63,4624.63,4624.63,54613.099999999984]
["The Flats at Oak Hill","5150-0000","LOST RENT-APTS IN USE",1122.3,1122.3,1122.3,1122.3,1122.3,1139.05,1139.05,1139.05,1156.16,1156.16,1156.16,1156.16,13653.289999999999]
["The Flats at Oak Hill","5152-0000","LOST RENT- CONCESSIONS",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000]
["The Flats at Oak Hill","5202-0000","LAUNDRY INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5201-0000","GARAGE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5315-0000","UTILITIES-ELECTRIC",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5316-0000","UTILITIES-WATER/SEWER",-6000,-6000,-6000,-6000,-6000,-6000,-6000,-6000,-6000,-6000,-6000,-6000,-72000]
["The Flats at Oak Hill","5317-0000","UTILITIES-GAS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5318-0000","UTILITIES-TRASH REMOVAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5319-0000","UTILITIES-CABLE TV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5207-0000","VENDING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5208-0000","WASHER/DRYER INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5210-0000","PET FEES",0,-276,-552,-828,-1104,-1380,-1656,-1932,-2208,-2484,-2760,-3036,-18216]
["The Flats at Oak Hill","5215-0000","REDECORATION FEES",0,-1004,-2008,-3012,-4016,-5020,-6024,-7028,-8032,-9036,-10040,-11044,-66264]
["The Flats at Oak Hill","5250-0000","DAMAGES/CLEANING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5251-0000","LATE CHARGES",-400,-400,-400,-400,-400,-400,-400,-400,-400,-400,-400,-400,-4800]
["The Flats at Oak Hill","5252-0000","LEASE TERMINATION FEES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5253-0000","NSF CHECK FEES",-17,-17,-17,-17,-17,-17,-17,-17,-17,-17,-17,-17,-204]
["The Flats at Oak Hill","5254-0000","FURNITURE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5255-0000","LEGAL FEES COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5256-0000","RESERVE FOR BAD DEBT",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5257-0000","PAST DUE COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5300-0000","INTEREST INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5301-0000","TELEPHONE CHARGE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5306-0000","APPLICATION FEES",-229,-229,-229,-229,-229,-229,-229,-229,-229,-229,-229,-229,-2748]
["The Flats at Oak Hill","5307-0000","COMMUNICATION COMMISSION",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5308-0000","COMMUNITY ASSESSMENT FEE",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5309-0000","COMMERCIAL INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5310-0000","MISCELLANEOUS INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","5312-0000","SHORT-TERM/MTM RENTALS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6104-0000","ACCOUNTING EXPENSE       ",145.83,146,146,146,146,146,146,146,146,146,146,146,1751.83]
["The Flats at Oak Hill","6102-0000","ADVERTISING-MEDIA",200,200,200,200,200,200,200,200,200,200,200,200,2400]
["The Flats at Oak Hill","6103-0000","MARKETING",10,10,10,10,10,10,10,10,10,10,10,10,120]
["The Flats at Oak Hill","6107-0000","COMMISSIONS/REFERRALS    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6108-0000","BANK FEES",57,57,57,57,57,57,57,57,57,57,57,57,684]
["The Flats at Oak Hill","6109-0000","MISCELLANOUS EXPENSE",11.25,11,11,11,11,11,11,11,11,11,11,11,132.25]
["The Flats at Oak Hill","6110-0000","CREDIT REPORTS           ",125,125,125,125,125,125,125,125,125,125,125,125,1500]
["The Flats at Oak Hill","6112-0000","DUES AND SUBSCRIPTIONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6114-0000","RECRUITING",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6115-0000","MODEL FURNITURE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6120-0000","COMPUTER EXPENSE         ",179,179,179,179,179,179,179,179,179,179,179,179,2148]
["The Flats at Oak Hill","6125-0000","COURT COSTS              ",71,71,71,71,71,71,71,71,71,71,71,71,852]
["The Flats at Oak Hill","6130-0000","MANAGEMENT FEE           ",3029,3109,3188,3268,3347,3430,3513,3596,3682,3768,3855,3941,41726]
["The Flats at Oak Hill","6131-0000","MOVING EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6135-0000","LICENSE EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6140-0000","OFFICE SUPPLIES & EXPENSE",25,25,25,25,25,25,25,25,25,25,25,25,300]
["The Flats at Oak Hill","6141-0000","POSTAGE/EXPRESS MAILING",20,20,20,20,20,20,20,20,20,20,20,20,240]
["The Flats at Oak Hill","6145-0000","TRAVEL & MEETING",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6150-0000","TELEPHONE                ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["The Flats at Oak Hill","6160-0000","STAFF TRAINING           ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6170-0000","PROFESSIONAL SERVICES    ",33,33,33,33,33,33,33,33,33,33,33,33,396]
["The Flats at Oak Hill","6240-0000","OFFICE SALARIES          ",2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,24720]
["The Flats at Oak Hill","6250-0000","MAINTENANCE SALARIES     ",3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,39444]
["The Flats at Oak Hill","6260-0000","LIFEGUARD SALARIES       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6265-0000","TEMPORARY STAFFING",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6270-0000","PAYROLL TAXES            ",451.82,451.82,451.82,430.43,413.32,413.32,413.32,413.32,413.32,413.32,413.32,413.32,5092.45]
["The Flats at Oak Hill","6280-0000","HEALTH INSURANCE         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6284-0000","WORKERS COMP INSURANCE   ",634,634,634,634,634,634,634,634,634,634,634,634,7608]
["The Flats at Oak Hill","6290-0000","EMPLOYEE BENEFITS-OTHER  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6305-0000","GROUNDS SUPPLIES         ",25,25,25,25,25,25,25,25,25,25,25,25,300]
["The Flats at Oak Hill","6310-0000","JANITORIAL SUPPLIES      ",30,30,30,30,30,30,30,30,30,30,30,30,360]
["The Flats at Oak Hill","6315-0000","HARDWARE                 ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["The Flats at Oak Hill","6320-0000","FILTERS                  ",20,20,20,20,20,20,20,20,20,20,20,20,240]
["The Flats at Oak Hill","6325-0000","ELECTRICAL SUPPLIES      ",50,50,50,50,50,50,50,50,50,50,50,50,600]
["The Flats at Oak Hill","6330-0000","PLUMBING SUPPLIES        ",25,25,25,25,25,25,25,25,25,25,25,25,300]
["The Flats at Oak Hill","6335-0000","TOOLS & EQUIPMENT        ",0,100,0,0,100,0,0,100,0,0,100,0,400]
["The Flats at Oak Hill","6340-0000","PAINT                    ",150,150,150,150,150,150,150,150,150,150,150,150,1800]
["The Flats at Oak Hill","6341-0000","POOL SUPPLIES            ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["The Flats at Oak Hill","6342-0000","GLASS                    ",0,50,0,50,0,50,0,50,0,50,0,50,300]
["The Flats at Oak Hill","6344-0000","APPLIANCE PARTS          ",40,40,40,40,40,40,40,40,40,40,40,40,480]
["The Flats at Oak Hill","6346-0000","HEATING AND A/C PARTS    ",125,125,125,125,125,125,125,125,125,125,125,125,1500]
["The Flats at Oak Hill","6355-0000","AIR CONDITIONING & HEAT  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6360-0000","APPLIANCE                ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6365-0000","EXTERMINATING            ",250,250,250,250,250,250,250,250,250,250,250,250,3000]
["The Flats at Oak Hill","6370-0000","ELECTRICAL               ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6375-0000","CARPET REPAIR            ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
["The Flats at Oak Hill","6376-0000","CARPET CLEANING          ",75,75,75,75,75,75,75,75,75,75,75,75,900]
["The Flats at Oak Hill","6378-0000","JANITORIAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6380-0000","PAINTING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6381-0000","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6382-0000","PLUMBING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6383-0000","STREET REPAIRS           ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6384-0000","UNIFORMS                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6386-0000","BUILDING REPAIR          ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6388-0000","CONTRACT GROUNDS         ",0,0,0,500,0,0,0,0,0,0,0,0,500]
["The Flats at Oak Hill","6390-0000","EQUIPMENT REPAIRS        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6395-0000","SNOW REMOVAL             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6397-0000","SECURITY                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6410-0000","ELECTRIC                 ",1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,19212]
["The Flats at Oak Hill","6420-0000","WATER                    ",1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,21756]
["The Flats at Oak Hill","6430-0000","SEWER                    ",3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,42000]
["The Flats at Oak Hill","6440-0000","GAS                      ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6450-0000","TRASH REMOVAL            ",825,825,825,825,825,825,825,825,825,825,825,825,9900]
["The Flats at Oak Hill","6460-0000","CABLE TV                 ",125,125,125,125,125,125,125,125,125,125,125,125,1500]
["The Flats at Oak Hill","6530-0000","HAZARD INSURANCE         ",3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,40140]
["The Flats at Oak Hill","6550-0000","REAL ESTATE TAXES        ",8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,96540]
["The Flats at Oak Hill","6560-0000","PERSONAL PROPERTY TAX    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","6565-0000","CORPORATE TAXES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7220-0000","MORTGAGE INTEREST - 1ST  ",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796]
["The Flats at Oak Hill","7225-0000","MORTGAGE INTEREST - 2ND  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7235-0000","OTHER INTEREST EXPENSE   ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7260-0000","ASSET MANAGEMENT FEE     ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7105-0000","APPLIANCE REPLACEMENT    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7110-0000","CARPET REPLACEMENT       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7115-0000","DRAPERY REPLACEMENT      ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7120-0000","INTERIOR LIGHT FIXTURES  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","7125-0000","COUNTERTOPS              ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8005-0000","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8010-0000","INTERIOR REPAIRS         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8015-0000","EXTERIOR CARPENTRY       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8020-0000","EXTERIOR PAINTING        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8025-0000","CONCRETE, MASONRY, STUCCO",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8030-0000","HVAC/BOILER REPLACEMENT  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8035-0000","ROOF REPLACEMENT         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8040-0000","PLUMBING REPLACEMENT     ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8045-0000","ELECTRICAL REPLACEMENT   ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8050-0000","LANDSCAPING              ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8055-0000","POOL/PLAYGROUND EQUIPMENT",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8060-0000","MAJOR SIGNAGE            ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8065-0000","ADA IMPROVEMENTS         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8070-0000","ENVIRONMENTAL IMPROVEMENT",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8075-0000","DRAINAGE                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8080-0000","GUTTERS                  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8085-0000","STRUCTURAL REPAIRS       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8090-0000","GOLF CARTS               ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8091-0000","MODEL FURNITURE          ",0,0,0,0,0,0,0,0,0,0,0,0,0]
["The Flats at Oak Hill","8095-0000","OTHER                    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,-14819.099999999991,-16179.179999999993,-17840.179999999993,-18821.569999999992,-20799.68,-22423.68,-24047.68,-25471.68,-27261.68,-28851.68,-30440.679999999993,-32130.679999999993,-279087.4700000001]

{"sheet":"RentTrend","index":2,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Market Rent & Availability Trend Report",{"$nulls":4},"Property:","The Flats at Oak Hill"]
[]
["Rental increase",null,null,null,0,0,0,0,0,0.015,0,0,0.015,0,0,0]
[]
["Type","Code","Area","No. Units","January","February","March","April","May","June","July","August","September","October","November","December"]
[]
["One/one ($800)  Install 7 W/D",null,646,7,929,929,929,929,929,943,943,943,957,957,957,957]
["One/one/Patio $800  Install 7 W/D",null,646,7,929,929,929,929,929,943,943,943,957,957,957,957]
["One/one (Install 8 Washer/dryer) ($875)",null,780,8,999,999,999,999,999,1014,1014,1014,1029,1029,1029,1029]
["One/one ($900) (Install 8)",null,812,8,1025,1025,1025,1025,1025,1040,1040,1040,1056,1056,1056,1056]
["One/one ($925)  Install 8 W/D",null,825,8,1049,1049,1049,1049,1049,1065,1065,1065,1081,1081,1081,1081]
["Two/one ($1,200)  Install 4 W/D",null,986,8,1299,1299,1299,1299,1299,1318,1318,1318,1338,1338,1338,1338]
["Two/one & half TH ($1,300) 6 have W/D Install 1)",null,1237,7,1399,1399,1399,1399,1399,1420,1420,1420,1441,1441,1441,1441]
["Three/two ($1,450) 2 have W/D (Install 2)",null,1424,4,1549,1549,1549,1549,1549,1572,1572,1572,1596,1596,1596,1596]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},9178,9178,9178,9178,9178,9315,9315,9315,9455,9455,9455,9455]
["Total Units/Gross Potential Rent",null,null,57,63971,63971,63971,63971,63971,64926,64926,64926,65901,65901,65901,65901]
[" ",null,null,"",{"$nulls":5}," "," "," "," "," "," "," "]
["Average per Unit",null,null,null,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]
[]
[]
[]
[]
[]
["Gross Potential Calculation"]
["One/one ($800)  Install 7 W/D",0,null,7,6503,6503,6503,6503,6503,6601,6601,6601,6699,6699,6699,6699]
["One/one/Patio $800  Install 7 W/D",0,null,7,6503,6503,6503,6503,6503,6601,6601,6601,6699,6699,6699,6699]
["One/one (Install 8 Washer/dryer) ($875)",0,null,8,7992,7992,7992,7992,7992,8112,8112,8112,8232,8232,8232,8232]
["One/one ($900) (Install 8)",0,null,8,8200,8200,8200,8200,8200,8320,8320,8320,8448,8448,8448,8448]
["One/one ($925)  Install 8 W/D",0,null,8,8392,8392,8392,8392,8392,8520,8520,8520,8648,8648,8648,8648]
["Two/one ($1,200)  Install 4 W/D",0,null,8,10392,10392,10392,10392,10392,10544,10544,10544,10704,10704,10704,10704]
["Two/one & half TH ($1,300) 6 have W/D Install 1)",0,null,7,9793,9793,9793,9793,9793,9940,9940,9940,10087,10087,10087,10087]
["Three/two ($1,450) 2 have W/D (Install 2)",0,null,4,6196,6196,6196,6196,6196,6288,6288,6288,6384,6384,6384,6384]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Units/Gross Potential Rent",null,null,57,63971,63971,63971,63971,63971,64926,64926,64926,65901,65901,65901,65901]

{"sheet":"RentCalc","index":3,"n_rows":111,"n_cols":8,"rows_kept":111,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Renewal Rate:",null,1.05,"Number",null,"Total",null,"Average"]
["Total Units:",null,57,"Units",null,"Dollars",null,"Rent"]
["Renewal Percent:",null,0.25]
["December Occupancy",null,null,51,null,53958,null,1058]
["Less Dec. Expirations",null,null,5,null,4595,null,919]
["Plus January Renewals",null,null,1,null,965,null,964.95]
["Plus January New Leases",null,null,5,null,5611,null,1122.298245614035]
["Equals January Occupancy",null,null,52,null,55939,null,1075.75]
[]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["January Occupancy",null,null,52," ",55939," ",1075.75]
["Less January Expirations",null,null,5,null,5290,null,1058]
["Plus February 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus February 1st New Leases",null,null,4,null,4489,null,1122.298245614035]
["Equals February Occupancy",null,null,52,null,56249,null,1081.7115384615386]
[" "]
[" "]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[" "]
[" "]
["February Occupancy",null,null,52," ",56249," ",1081.7115384615386]
["Less February Expirations",null,null,5,null,5290,null,1058]
["Plus March 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus March 1st New Leases",null,null,4,null,4489,null,1122.298245614035]
["Equals March Occupancy",null,null,52,null,56559,null,1087.673076923077]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["March Occupancy",null,null,52," ",56559," ",1081.7115384615386]
["Less March Expirations",null,null,5,null,5290,null,1058]
["Plus April 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus April 1st New Leases",null,null,4,null,4489,null,1122.298245614035]
["Equals April Occupancy",null,null,52,null,56869,null,1093.6346153846155]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["April Occupancy",null,null,52," ",56869," ",1093.6346153846155]
["Less April Expirations",null,null,5,null,5290,null,1058]
["Plus May 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus May 1st New Leases",null,null,4,null,4489,null,1122.298245614035]
["Equals May Occupancy",null,null,52,null,57179,null,1099.5961538461538]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["May Occupancy",null,null,52," ",57179," ",1099.5961538461538]
["Less May Expirations",null,null,5,null,5290,null,1058]
["Plus June 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus June 1st New Leases",null,null,4,null,4556,null,1139.0526315789473]
["Equals June Occupancy",null,null,52,null,57556,null,1106.8461538461538]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["June Occupancy",null,null,52,null,57556,null,1106.8461538461538]
["Less June Expirations",null,null,5,null,5290,null,1058]
["Plus July 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus July 1st New Leases",null,null,4,null,4556,null,1139.0526315789473]
["Equals July Occupancy",null,null,52," ",57933,null,1114.0961538461538]
[]
["Vacant:",4,"Employee:",0,"Model/Office:"," ",1]
[]
[]
["July Occupancy",null,null,52," ",57933,null,1114.0961538461538]
["Less July Expirations",null,null,5,null,5290,null,1058]
["Plus August 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus August 1st New Leases",null,null,4,null,4556,null,1139.0526315789473]
["Equals August Occupancy",null,null,52," ",58310,null,1121.3461538461538]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["August Occupancy",null,null,52," ",58310,null,1121.3461538461538]
["Less August Expirations",null,null,5,null,5290,null,1058]
["Plus September 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus September New Leases",null,null,4,null,4625,null,1156.157894736842]
["Equals September Occupancy",null,null,52," ",58756,null,1129.923076923077]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["September Occupancy",null,null,52," ",58756,null,1129.923076923077]
["Less September Expirations",null,null,5,null,5290,null,1058]
["Plus October 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus October 1st New Leases",null,null,4,null,4625,null,1156.157894736842]
["Equals October Occupancy",null,null,52," ",59202,null,1138.5]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["October Occupancy",null,null,52," ",59202,null,1138.5]
["Less October Expirations",null,null,5,null,5290,null,1058]
["Plus November 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus November 1st New Leases",null,null,4,null,4625,null,1156.157894736842]
["Equals November Occupancy",null,null,52," ",59648,null,1147.076923076923]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]
[]
[]
["November Occupancy",null,null,52," ",59648,null,1147.076923076923]
["Less November Expirations",null,null,5,null,5290,null,1058]
["Plus December 1st Renewals",null,null,1,null,1111,null,1110.9]
["Plus December 1st New Leases",null,null,4,null,4625,null,1156.157894736842]
["Equals December Occupancy",null,null,52," ",60094,null,1155.6538461538462]
[]
["Vacant:",4,"Employee:",0,"Model/Office:",null,1]

{"sheet":"RentSum","index":4,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Property:","The Flats at Oak Hill"]
[]
["TURNOVER RATE",null,null,"Jan","Feb","Mar","April","May","June","July","August","Sept","Oct","Nov","Dec"]
[]
["Number Expiring",null,null,5,5,5,5,5,5,5,5,5,5,5,5]
["Number Renewing",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Number Terminating",null,null,4,4,4,4,4,4,4,4,4,4,4,4]
[]
["MARKETING ACTIVITY",null,null,"Jan","Feb","Mar","April","May","June","July","August","Sept","Oct","Nov","Dec"]
[]
["Beginning Occupancy Prior Mo.",null,null,51,52,52,52,52,52,52,52,52,52,52,52]
["Less Expirations Prior Mo.",null,null,5,5,5,5,5,5,5,5,5,5,5,5]
["Plus Renewals",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Plus New Leases",null,null,5,4,4,4,4,4,4,4,4,4,4,4]
["Occupancy this Month",null,null,52,52,52,52,52,52,52,52,52,52,52,52]
[]
["OCCUPANCY LEVEL-UNITS",null,null,"Jan","Feb","Mar","April","May","June","July","August","Sept","Oct","Nov","Dec"]
[]
["Leases Units",null,null,52,52,52,52,52,52,52,52,52,52,52,52]
["Vacant",null,null,4,4,4,4,4,4,4,4,4,4,4,4]
["Model/Office",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Staff",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Units",null,null,57,57,57,57,57,57,57,57,57,57,57,57]
[]
["OCCUPANCY LEVEL-DOLLARS",null,null,"Jan","Feb","Mar","April","May","June","July","August","Sept","Oct","Nov","Dec"]
[]
["Leased Units",null,null,55939,56249,56559,56869,57179,57556,57933,58310,58756,59202,59648,60094,694294]
["Vacant",null,null,4489.19298245614,4489.19298245614,4489.19298245614,4489.19298245614,4489.19298245614,4556.210526315789,4556.210526315789,4556.210526315789,4624.631578947368,4624.631578947368,4624.631578947368,4624.631578947368]
["Model/Office",null,null,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]
["Staff",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",null,null,61550.491228070176,61860.491228070176,62170.491228070176,62480.491228070176,62790.491228070176,63251.26315789473,63628.26315789473,64005.26315789473,64536.789473684206,64982.789473684206,65428.789473684206,65874.78947368421]
[]
["AVERAGE MONTHLY RENT",null,null,"Jan","Feb","Mar","April","May","June","July","August","Sept","Oct","Nov","Dec"]
[]
["Leased Units",null,null,1075.75,1081.7115384615386,1087.673076923077,1093.6346153846155,1099.5961538461538,1106.8461538461538,1114.0961538461538,1121.3461538461538,1129.923076923077,1138.5,1147.076923076923,1155.6538461538462]
["Vacant",null,null,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]
["Model/Office",null,null,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]
["Staff",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Weighted Average Rent",null,null,1079.8331794398277,1085.2717759310558,1090.7103724222839,1096.148968913512,1101.58756540474,1109.6712834718373,1116.2853185595568,1122.899353647276,1132.2243767313018,1140.0489381348107,1147.8734995383195,1155.6980609418283]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
["MARKET RENTS",null,null,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]

{"sheet":"Total","index":5,"n_rows":255,"n_cols":35,"rows_kept":255,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Chasseur Realty Investors",{"$nulls":20},"Chasseur Realty Investors"]
[null,"2026 Pro Forma",{"$nulls":20},"2026 Pro Forma"]
[null,"The Flats at Oak Hill",{"$nulls":20},"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,null,"By:","RMD",{"$nulls":15},"Skyline Import Module"]
[]
[null,null,"October","November","December","January","February","March","April","May","June","July","August","September","Total",{"$nulls":7},"Account","1","2","3","4","5","6","7","8","9","10","11","12"]
[null,"RECEIPTS:"]
[]
[null,"GROSS RENTAL REVENUE:"]
["5100-0000","GROSS MARKET RENT",63971,63971,63971,63971,63971,64925.99999999999,64925.99999999999,64925.99999999999,65901,65901,65901,65901,778237,{"$nulls":7},"5100-0000",-63971,-63971,-63971,-63971,-63971,-64925.99999999999,-64925.99999999999,-64925.99999999999,-65901,-65901,-65901,-65901]
["5110-0000","LEASES BELOW/OVER MARKET",-2420.5087719298244,-2110.5087719298244,-1800.5087719298244,-1490.5087719298244,-1180.5087719298244,-1674.7368421052597,-1297.7368421052597,-920.7368421052597,-1364.2105263157937,-918.2105263157937,-472.2105263157937,-26.21052631578641,-15676.596491228069,{"$nulls":7},"5110-0000",2420.5087719298244,2110.5087719298244,1800.5087719298244,1490.5087719298244,1180.5087719298244,1674.7368421052597,1297.7368421052597,920.7368421052597,1364.2105263157937,918.2105263157937,472.2105263157937,26.21052631578641]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GROSS POSSIBLE RENTAL REV",61550.491228070176,61860.491228070176,62170.491228070176,62480.491228070176,62790.491228070176,63251.26315789473,63628.26315789473,64005.26315789473,64536.789473684206,64982.789473684206,65428.789473684206,65874.78947368421,762560.4035087719,{"$nulls":8},-61550.491228070176,-61860.491228070176,-62170.491228070176,-62480.491228070176,-62790.491228070176,-63251.26315789473,-63628.26315789473,-64005.26315789473,-64536.789473684206,-64982.789473684206,-65428.789473684206,-65874.78947368421]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RENTAL LOSSES:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["5140-0000","LOST RENT-VACANCY",-4489.19298245614,-4489.19298245614,-4489.19298245614,-4489.19298245614,-4489.19298245614,-4556.210526315789,-4556.210526315789,-4556.210526315789,-4624.631578947368,-4624.631578947368,-4624.631578947368,-4624.631578947368,-54613.122807017535,{"$nulls":7},"5140-0000",4489.19298245614,4489.19298245614,4489.19298245614,4489.19298245614,4489.19298245614,4556.210526315789,4556.210526315789,4556.210526315789,4624.631578947368,4624.631578947368,4624.631578947368,4624.631578947368]
["5150-0000","LOST RENT-APTS IN USE",-1122.298245614035,-1122.298245614035,-1122.298245614035,-1122.298245614035,-1122.298245614035,-1139.0526315789473,-1139.0526315789473,-1139.0526315789473,-1156.157894736842,-1156.157894736842,-1156.157894736842,-1156.157894736842,-13653.280701754384,{"$nulls":7},"5150-0000",1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1122.298245614035,1139.0526315789473,1139.0526315789473,1139.0526315789473,1156.157894736842,1156.157894736842,1156.157894736842,1156.157894736842]
["5152-0000","LOST RENT- CONCESSIONS",-2000,-2000,-2000,-2000,-2000,-2000,-2000,-2000,-2000,-2000,-2000,-2000,-24000,{"$nulls":7},"5152-0000",2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"TOTAL RENTAL LOSSES",-7611.491228070176,-7611.491228070176,-7611.491228070176,-7611.491228070176,-7611.491228070176,-7695.263157894737,-7695.263157894737,-7695.263157894737,-7780.78947368421,-7780.78947368421,-7780.78947368421,-7780.78947368421,-92266.40350877192,{"$nulls":8},7611.491228070176,7611.491228070176,7611.491228070176,7611.491228070176,7611.491228070176,7695.263157894737,7695.263157894737,7695.263157894737,7780.78947368421,7780.78947368421,7780.78947368421,7780.78947368421]
[]
[null,"NET RENT RECEIPTS",53939,54249,54559,54869,55179,55556,55933,56310,56756,57202,57648,58094,670294,{"$nulls":8},-53939,-54249,-54559,-54869,-55179,-55556,-55933,-56310,-56756,-57202,-57648,-58094]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER RECEIPTS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["5201-0000","GARAGE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["5202-0000","LAUNDRY INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5202-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5206-0000","CABLE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5206-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5207-0000","VENDING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5207-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5208-0000","WASHER/DRYER INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5208-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5210-0000","PET FEES",0,276,552,828,1104,1380,1656,1932,2208,2484,2760,3036,18216,{"$nulls":7},"5210-0000",0,-276,-552,-828,-1104,-1380,-1656,-1932,-2208,-2484,-2760,-3036]
["5215-0000","REDECORATION FEES",0,1004,2008,3012,4016,5020,6024,7028,8032,9036,10040,11044,66264,{"$nulls":7},"5215-0000",0,-1004,-2008,-3012,-4016,-5020,-6024,-7028,-8032,-9036,-10040,-11044]
["5250-0000","DAMAGES/CLEANING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5250-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5251-0000","LATE CHARGES",400,400,400,400,400,400,400,400,400,400,400,400,4800,{"$nulls":7},"5251-0000",-400,-400,-400,-400,-400,-400,-400,-400,-400,-400,-400,-400]
["5252-0000","LEASE TERMINATION FEES",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5252-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5253-0000","NSF CHECK FEES",17,17,17,17,17,17,17,17,17,17,17,17,204,{"$nulls":7},"5253-0000",-17,-17,-17,-17,-17,-17,-17,-17,-17,-17,-17,-17]
["5254-0000","FURNITURE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5254-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5255-0000","LEGAL FEES COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5255-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5256-0000","RESERVE FOR BAD DEBT",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5256-0000"]
["5257-0000","PAST DUE COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5257-0000"]
["5300-0000","INTEREST INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5300-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5301-0000","TELEPHONE CHARGE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5301-0000"]
["5306-0000","APPLICATION FEES",229,229,229,229,229,229,229,229,229,229,229,229,2748,{"$nulls":7},"5306-0000",-229,-229,-229,-229,-229,-229,-229,-229,-229,-229,-229,-229]
["5307-0000","COMMUNICATION COMMISSION",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5307-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5308-0000","COMMUNITY ASSESSMENT FEE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5308-0000"]
["5309-0000","COMMERCIAL INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5309-0000"]
["5310-0000","MISCELLANEOUS INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5310-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["5312-0000","SHORT-TERM/MTM RENTALS",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5312-0000"]
["5315-0000","UTILITIES-ELECTRIC",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"5315-0000"]
["5316-0000","UTILITIES-WATER/SEWER",6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,72000]
["5317-0000","UTILITIES-GAS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["5318-0000","UTILITIES-TRASH REMOVAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
["5319-0000","UTILITIES-CABLE TV",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OTHER RECEIPTS",6646,7926,9206,10486,11766,13046,14326,15606,16886,18166,19446,20726,164232,{"$nulls":8},6646,7926,9206,10486,11766,13046,14326,15606,-16886,-18166,-19446,-20726]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL RECEIPTS",60585,62175,63765,65355,66945,68602,70259,71916,73642,75368,77094,78820,834526,{"$nulls":8},60585,62175,63765,65355,66945,68602,70259,71916,73642,75368,77094,78820]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPERATING DISBURSEMENTS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADMINISTRATIVE:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6102-0000","ADVERTISING-MEDIA",200,200,200,200,200,200,200,200,200,200,200,200,2400]
["6103-0000","MARKETING",10,10,10,10,10,10,10,10,10,10,10,10,120]
["6104-0000","ACCOUNTING EXPENSE       ",145.83,146,146,146,146,146,146,146,146,146,146,146,1751.83,{"$nulls":7},"6104-0000",145.83,146,146,146,146,146,146,146,146,146,146,146]
["6107-0000","COMMISSIONS/REFERRALS    ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6107-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6108-0000","BANK FEES",57,57,57,57,57,57,57,57,57,57,57,57,684,{"$nulls":7},"6108-0000",57,57,57,57,57,57,57,57,57,57,57,57]
["6109-0000","MISCELLANOUS EXPENSE",11.25,11,11,11,11,11,11,11,11,11,11,11,132.25,{"$nulls":7},"6109-0000",11.25,11,11,11,11,11,11,11,11,11,11,11]
["6110-0000","CREDIT REPORTS           ",125,125,125,125,125,125,125,125,125,125,125,125,1500,{"$nulls":7},"6110-0000",125,125,125,125,125,125,125,125,125,125,125,125]
["6112-0000","DUES AND SUBSCRIPTIONS",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6112-0000"]
["6114-0000","RECRUITING",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6114-0000"]
["6115-0000","MODEL FURNITURE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6115-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6120-0000","COMPUTER EXPENSE         ",179,179,179,179,179,179,179,179,179,179,179,179,2148,{"$nulls":7},"6120-0000",179,179,179,179,179,179,179,179,179,179,179,179]
["6125-0000","COURT COSTS              ",71,71,71,71,71,71,71,71,71,71,71,71,852,{"$nulls":7},"6125-0000",71,71,71,71,71,71,71,71,71,71,71,71]
["6130-0000","MANAGEMENT FEE           ",3029,3109,3188,3268,3347,3430,3513,3596,3682,3768,3855,3941,41726,{"$nulls":7},"6130-0000",3029,3109,3188,3268,3347,3430,3513,3596,3682,3768,3855,3941]
["6131-0000","MOVING EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6131-0000"]
["6135-0000","LICENSE EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6135-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6140-0000","OFFICE SUPPLIES & EXPENSE",25,25,25,25,25,25,25,25,25,25,25,25,300,{"$nulls":7},"6140-0000",25,25,25,25,25,25,25,25,25,25,25,25]
["6141-0000","POSTAGE/EXPRESS MAILING",20,20,20,20,20,20,20,20,20,20,20,20,240,{"$nulls":7},"6141-0000"]
["6145-0000","TRAVEL & MEETING",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6145-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6150-0000","TELEPHONE                ",100,100,100,100,100,100,100,100,100,100,100,100,1200,{"$nulls":7},"6150-0000",100,100,100,100,100,100,100,100,100,100,100,100]
["6160-0000","STAFF TRAINING           ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6160-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6170-0000","PROFESSIONAL SERVICES    ",33,33,33,33,33,33,33,33,33,33,33,33,396,{"$nulls":7},"6170-0000",33,33,33,33,33,33,33,33,33,33,33,33]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL ADMINISTRATION",4006.08,4086,4165,4245,4324,4407,4490,4573,4659,4745,4832,4918,53450.08,{"$nulls":8},4006.08,4086,4165,4245,4324,4407,4490,4573,4659,4745,4832,4918]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PERSONNEL:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6240-0000","OFFICE SALARIES          ",2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,24720,{"$nulls":7},"6240-0000",2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060]
["6250-0000","MAINTENANCE SALARIES     ",3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,39444,{"$nulls":7},"6250-0000",3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287]
["6260-0000","LIFEGUARD SALARIES       ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6260-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6265-0000","TEMPORARY STAFFING",0,0,0,0,0,0,0,0,0,0,0,0,0]
["6270-0000","PAYROLL TAXES            ",451.8215,451.8215,451.8215,430.4335,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,5092.4828,{"$nulls":7},"6270-0000",451.8215,451.8215,451.8215,430.4335,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231]
["6280-0000","HEALTH INSURANCE         ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6280-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6284-0000","WORKERS COMP INSURANCE   ",634,634,634,634,634,634,634,634,634,634,634,634,7608,{"$nulls":7},"6284-0000",634,634,634,634,634,634,634,634,634,634,634,634]
["6290-0000","EMPLOYEE BENEFITS-OTHER  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6290-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL PERSONNEL",6432.8215,6432.8215,6432.8215,6411.4335,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,76864.4828,{"$nulls":8},6432.8215,6432.8215,6432.8215,6411.4335,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MATERIALS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6305-0000","GROUNDS SUPPLIES         ",25,25,25,25,25,25,25,25,25,25,25,25,300,{"$nulls":7},"6305-0000",25,25,25,25,25,25,25,25,25,25,25,25]
["6310-0000","JANITORIAL SUPPLIES      ",30,30,30,30,30,30,30,30,30,30,30,30,360,{"$nulls":7},"6310-0000",30,30,30,30,30,30,30,30,30,30,30,30]
["6315-0000","HARDWARE                 ",100,100,100,100,100,100,100,100,100,100,100,100,1200,{"$nulls":7},"6315-0000",100,100,100,100,100,100,100,100,100,100,100,100]
["6320-0000","FILTERS                  ",20,20,20,20,20,20,20,20,20,20,20,20,240,{"$nulls":7},"6320-0000",20,20,20,20,20,20,20,20,20,20,20,20]
["6325-0000","ELECTRICAL SUPPLIES      ",50,50,50,50,50,50,50,50,50,50,50,50,600,{"$nulls":7},"6325-0000",50,50,50,50,50,50,50,50,50,50,50,50]
["6330-0000","PLUMBING SUPPLIES        ",25,25,25,25,25,25,25,25,25,25,25,25,300,{"$nulls":7},"6330-0000",25,25,25,25,25,25,25,25,25,25,25,25]
["6335-0000","TOOLS & EQUIPMENT        ",0,100,0,0,100,0,0,100,0,0,100,0,400,{"$nulls":7},"6335-0000",0,100,0,0,100,0,0,100,0,0,100,0]
["6340-0000","PAINT                    ",150,150,150,150,150,150,150,150,150,150,150,150,1800,{"$nulls":7},"6340-0000",150,150,150,150,150,150,150,150,150,150,150,150]
["6341-0000","POOL SUPPLIES            ",100,100,100,100,100,100,100,100,100,100,100,100,1200,{"$nulls":7},"6341-0000",100,100,100,100,100,100,100,100,100,100,100,100]
["6342-0000","GLASS                    ",0,50,0,50,0,50,0,50,0,50,0,50,300,{"$nulls":7},"6342-0000",0,50,0,50,0,50,0,50,0,50,0,50]
["6344-0000","APPLIANCE PARTS          ",40,40,40,40,40,40,40,40,40,40,40,40,480,{"$nulls":7},"6344-0000",40,40,40,40,40,40,40,40,40,40,40,40]
["6346-0000","HEATING AND A/C PARTS    ",125,125,125,125,125,125,125,125,125,125,125,125,1500,{"$nulls":7},"6346-0000",125,125,125,125,125,125,125,125,125,125,125,125]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL MATERIALS",665,815,665,715,765,715,665,815,665,715,765,715,8680,{"$nulls":8},665,815,665,715,765,715,665,815,665,715,765,715]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONTRACT & REPAIRS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6355-0000","AIR CONDITIONING & HEAT  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6355-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6360-0000","APPLIANCE                ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6360-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6365-0000","EXTERMINATING            ",250,250,250,250,250,250,250,250,250,250,250,250,3000,{"$nulls":7},"6365-0000",250,250,250,250,250,250,250,250,250,250,250,250]
["6370-0000","ELECTRICAL               ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6370-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6375-0000","CARPET REPAIR            ",100,100,100,100,100,100,100,100,100,100,100,100,1200,{"$nulls":7},"6375-0000",100,100,100,100,100,100,100,100,100,100,100,100]
["6376-0000","CARPET CLEANING          ",75,75,75,75,75,75,75,75,75,75,75,75,900,{"$nulls":7},"6376-0000",75,75,75,75,75,75,75,75,75,75,75,75]
["6378-0000","JANITORIAL",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6378-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6380-0000","PAINTING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6380-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6381-0000","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6381-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6382-0000","PLUMBING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6382-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6383-0000","STREET REPAIRS           ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6383-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6384-0000","UNIFORMS                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6384-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6386-0000","BUILDING REPAIR          ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6386-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6388-0000","CONTRACT GROUNDS         ",0,0,0,500,0,0,0,0,0,0,0,0,500,{"$nulls":7},"6388-0000",0,0,0,500,0,0,0,0,0,0,0,0]
["6390-0000","EQUIPMENT REPAIRS        ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6390-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6395-0000","SNOW REMOVAL             ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6395-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6397-0000","SECURITY                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6397-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL CONTRACT & REPAIRS",425,425,425,925,425,425,425,425,425,425,425,425,5600,{"$nulls":8},425,425,425,925,425,425,425,425,425,425,425,425]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"UTILITIES:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6410-0000","ELECTRIC                 ",1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,19212,{"$nulls":7},"6410-0000",1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601]
["6420-0000","WATER                    ",1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,21756,{"$nulls":7},"6420-0000",1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813]
["6430-0000","SEWER                    ",3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,42000,{"$nulls":7},"6430-0000",3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500]
["6440-0000","GAS                      ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6440-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6450-0000","TRASH REMOVAL            ",825,825,825,825,825,825,825,825,825,825,825,825,9900,{"$nulls":7},"6450-0000",825,825,825,825,825,825,825,825,825,825,825,825]
["6460-0000","CABLE TV                 ",125,125,125,125,125,125,125,125,125,125,125,125,1500,{"$nulls":7},"6460-0000",125,125,125,125,125,125,125,125,125,125,125,125]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL UTILITY EXPENSES",7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,94368,{"$nulls":8},7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TAXES & INSURANCE:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["6530-0000","HAZARD INSURANCE         ",3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,40140,{"$nulls":7},"6530-0000",3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345]
["6550-0000","REAL ESTATE TAXES        ",8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,96540,{"$nulls":7},"6550-0000",8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045]
["6560-0000","PERSONAL PROPERTY TAX    ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6560-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["6565-0000","CORPORATE TAXES",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"6565-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL TAXES & INSURANCE",11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,136680,{"$nulls":8},11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPER. DISBURSEMENTS",30782.9015,31012.8215,30941.8215,31550.4335,31162.3231,31195.3231,31228.3231,31461.3231,31397.3231,31533.3231,31670.3231,31706.3231,375642.5628,{"$nulls":8},30782.9015,31012.8215,30941.8215,31550.4335,31162.3231,31195.3231,31228.3231,31461.3231,31397.3231,31533.3231,31670.3231,31706.3231]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASH FLOW FROM OPERATIONS",29802.0985,31162.1785,32823.1785,33804.5665,35782.6769,37406.6769,39030.6769,40454.6769,42244.6769,43834.6769,45423.6769,47113.6769,458883.4372,{"$nulls":8},29802.0985,31162.1785,32823.1785,33804.5665,35782.6769,37406.6769,39030.6769,40454.6769,42244.6769,43834.6769,45423.6769,47113.6769]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEBT SERVICE:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["7220-0000","MORTGAGE INTEREST - 1ST  ",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796,{"$nulls":7},"7220-0000",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983]
["7225-0000","MORTGAGE INTEREST - 2ND  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7225-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["7235-0000","OTHER INTEREST EXPENSE   ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7235-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["2501-0000","MORTGAGE PRINCIPAL - 1ST",0,0,0,0,0,0,0,0,0,0,0,0,0]
["2502-0000","MORTGAGE PRINCIPAL - 2ND",0,0,0,0,0,0,0,0,0,0,0,0,0]
["2503-0000","MORTGAGE PRINCIPAL - 3RD",0,0,0,0,0,0,0,0,0,0,0,0,0]
["7260-0000","ASSET MANAGEMENT FEE     ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7260-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DEBT SERVICE",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796,{"$nulls":8},14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RECURRING REPLACEMENTS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["7105-0000","APPLIANCE REPLACEMENT    ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7105-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["7110-0000","CARPET REPLACEMENT       ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7110-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["7115-0000","DRAPERY REPLACEMENT      ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7115-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["7120-0000","INTERIOR LIGHT FIXTURES  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7120-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["7125-0000","COUNTERTOPS              ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"7125-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL RECURRING REPLCMNTS",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PROPERTY IMPROVEMENTS:",{"$nulls":21},0,0,0,0,0,0,0,0,0,0,0,0]
["8005-0000","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8005-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8010-0000","INTERIOR REPAIRS         ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8010-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8015-0000","EXTERIOR CARPENTRY       ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8015-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8020-0000","EXTERIOR PAINTING        ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8020-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8025-0000","CONCRETE, MASONRY, STUCCO",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8025-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8030-0000","HVAC/BOILER REPLACEMENT  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8030-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8035-0000","ROOF REPLACEMENT         ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8035-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8040-0000","PLUMBING REPLACEMENT     ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8040-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8045-0000","ELECTRICAL REPLACEMENT   ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8045-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8050-0000","LANDSCAPING              ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8050-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8055-0000","POOL/PLAYGROUND EQUIPMENT",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8055-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8060-0000","MAJOR SIGNAGE            ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8060-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8065-0000","ADA IMPROVEMENTS         ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8065-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8070-0000","ENVIRONMENTAL IMPROVEMENT",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8070-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8075-0000","DRAINAGE                 ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8075-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8080-0000","GUTTERS                  ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8080-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8085-0000","STRUCTURAL REPAIRS       ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8085-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8090-0000","GOLF CARTS               ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8090-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8091-0000","MODEL FURNITURE          ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8091-0000",0,0,0,0,0,0,0,0,0,0,0,0]
["8095-0000","OTHER                    ",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":7},"8095-0000",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL PROPERTY IMPROVEMENTS",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NET CASH FLOW",14819.0985,16179.178500000002,17840.1785,18821.5665,20799.6769,22423.6769,24047.6769,25471.6769,27261.6769,28851.6769,30440.6769,32130.6769,279087.4372]
[]
[null,"RECEIPTS:"]
[null,"NET RENT RECEIPTS",53939,54249,54559,54869,55179,55556,55933,56310,56756,57202,57648,58094,670294]
[null,"OTHER RECEIPTS",6646,7926,9206,10486,11766,13046,14326,15606,16886,18166,19446,20726,164232]
[]
[null,"TOTAL RECEIPTS",60585,62175,63765,65355,66945,68602,70259,71916,73642,75368,77094,78820,834526]
[]
[]
[null,"OPERATING DISBURSEMENTS:"]
[null,"ADMINISTRATION",4006.08,4086,4165,4245,4324,4407,4490,4573,4659,4745,4832,4918,53450.08]
[null,"PERSONNEL",6432.8215,6432.8215,6432.8215,6411.4335,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,6394.3231,76864.4828]
[null,"MATERIALS",665,815,665,715,765,715,665,815,665,715,765,715,8680]
[null,"CONTRACT & REPAIRS",425,425,425,925,425,425,425,425,425,425,425,425,5600]
[null,"UTILITY EXPENSE",7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,7864,94368]
[null,"TAXES & INSURANCE",11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,11390,136680]
[]
[null,"TOTAL OPERATING DISB.",30782.9015,31012.8215,30941.8215,31550.4335,31162.3231,31195.3231,31228.3231,31461.3231,31397.3231,31533.3231,31670.3231,31706.3231,375642.5628]
[]
[null,"CASH FLOW BEFORE REC. REPL.",29802.0985,31162.1785,32823.1785,33804.5665,35782.6769,37406.6769,39030.6769,40454.6769,42244.6769,43834.6769,45423.6769,47113.6769,458883.4372]
[]
[null,"RECURRING REPLACEMENTS",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CASH FLOW FROM OPERATIONS",29802.0985,31162.1785,32823.1785,33804.5665,35782.6769,37406.6769,39030.6769,40454.6769,42244.6769,43834.6769,45423.6769,47113.6769,458883.4372]
[]
[null,"DEBT SERVICE",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796]
[null,"CAPITAL IMPROVEMENTS",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NET CASH FLOW",14819.0985,16179.178500000002,17840.1785,18821.5665,20799.6769,22423.6769,24047.6769,25471.6769,27261.6769,28851.6769,30440.6769,32130.6769,279087.4372]
[]
[]
[null,"Economic Occupancy",0.9270648715731316,0.9274303696376227,0.9277922227445864,0.9281504851479255,0.9285052100301253,0.9279664895396307,0.9283932909655342,0.9288150645506127,0.928341158327482,0.9288329784485447,0.9293180935158916,0.9297966397176143,0.9283819058061159]
[]
[]
[]
[null,"Cash Reconciliation:"]
[null,"Beginning Balance",0,14819.0985,30998.277000000002,48838.455500000004,67660.022,88459.69889999999,110883.37579999998,134931.05269999997,160402.72959999996,187664.40649999995,216516.08339999994,246956.76029999994,0]
[null,"    Cash Flow",14819.0985,16179.178500000002,17840.1785,18821.5665,20799.6769,22423.6769,24047.6769,25471.6769,27261.6769,28851.6769,30440.6769,32130.6769,279087.4372]
["3110-0000","    Distribution to owners",null,0,0,null,0,0,null,0,0,null,0,0,0]
[null,"    Other",{"$nulls":12},0]
[null,"Ending Balance",14819.0985,30998.277000000002,48838.455500000004,67660.022,88459.69889999999,110883.37579999998,134931.05269999997,160402.72959999996,187664.40649999995,216516.08339999994,246956.76029999994,279087.4371999999,279087.4372]
{"$rows_empty":12}
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Other Receipts","index":6,"n_rows":610,"n_cols":15,"rows_kept":610,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Chasseur Realty Investors"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"2023-01-27","By:","RMD"]
[]
[]
["5201-0000","GARAGE RENTAL","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GARAGE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["5202-0000","LAUNDRY INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LAUNDRY INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5315-0000","UTILITIES-ELECTRIC","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UTILITIES-ELECTRIC",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5316-0000","UTILITIES-WATER/SEWER","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Water",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,72000]
[{"$nulls":14},0]
[null,"90% of utility expense gets passed ",{"$nulls":12},0]
[null,"back to resident",{"$nulls":12},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UTILITIES-WATER/SEWER",6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,72000]
{"$rows_empty":9}
["5317-0000","UTILITIES-GAS","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UTILITIES-GAS",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["5318-0000","UTILITIES-TRASH REMOVAL","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"TRASH UTILITIES",{"$nulls":12},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UTILITIES-TRASH REMOVAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["5319-0000","UTILITIES-CABLE TV","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":4},0,0,0,0,{"$nulls":6},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UTILITIES-CABLE TV",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5207-0000","VENDING INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":10},0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","VENDING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5208-0000","WASHER/DRYER INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","WASHER/DRYER INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5210-0000","PET FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,"$25 per month for pet rent",null,25,50,75,100,125,150,175,200,225,250,275,1650]
[{"$nulls":8},0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,"$200 pet fee",null,250,500,750,1000,1250,1500,1750,2000,2250,2500,2750,16500]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,66]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PET FEES",0,276,552,828,1104,1380,1656,1932,2208,2484,2760,3036,18216]
{"$rows_empty":9}
["5215-0000","REDECORATION FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Application fee is $50",null,200,400,600,800,1000,1200,1400,1600,1800,2000,2200,13200]
[{"$nulls":14},0]
[null,null,null,0,{"$nulls":10},0]
[null,"Admin. Fee is 200",0,800,1600,2400,3200,4000,4800,5600,6400,7200,8000,8800,52800]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,4,8,12,16,20,24,28,32,36,40,44,264]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","REDECORATION FEES",0,1004,2008,3012,4016,5020,6024,7028,8032,9036,10040,11044,66264]
{"$rows_empty":10}
["5250-0000","DAMAGES/CLEANING INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Damages at move out",null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","DAMAGES/CLEANING INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5251-0000","LATE CHARGES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,400,400,400,400,400,400,400,400,400,400,400,400,4800]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LATE CHARGES",400,400,400,400,400,400,400,400,400,400,400,400,4800]
{"$rows_empty":9}
["5252-0000","LEASE TERMINATION FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Early Term Fees",{"$nulls":12},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LEASE TERMINATION FEES",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5253-0000","NSF CHECK FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,17,17,17,17,17,17,17,17,17,17,17,17,204]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","NSF CHECK FEES",17,17,17,17,17,17,17,17,17,17,17,17,204]
{"$rows_empty":10}
["5254-0000","FURNITURE INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","FURNITURE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5255-0000","LEGAL FEES COLLECTED","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,{"$nulls":11},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LEGAL FEES COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5300-0000","INTEREST INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","INTEREST INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["5301-0000","TELEPHONE CHARGE INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","TELEPHONE CHARGE INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["5306-0000","APPLICATION FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,229,229,229,229,229,229,229,229,229,229,229,229,2748]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","APPLICATION FEES",229,229,229,229,229,229,229,229,229,229,229,229,2748]
{"$rows_empty":9}
["5307-0000","COMMUNICATION COMMISSION","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,{"$nulls":11},0]
[null,null,0,{"$nulls":10},0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,{"$nulls":9},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COMMUNICATION COMMISSION",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["5308-0000","COMMUNITY ASSESSMENT FEE","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COMMUNITY ASSESSMENT FEE",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5309-0000","COMMERCIAL INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,null,0,0,null,0,0,null,0,0,null,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COMMERCIAL INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5310-0000","MISCELLANEOUS INCOME","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MISCELLANEOUS INCOME",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5312-0000","SHORT-TERM/MTM RENTALS","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","SHORT-TERM/MTM RENTALS",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["5256-0000","RESERVE FOR BAD DEBT","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","RESERVE FOR BAD DEBT",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["5257-0000","PAST DUE COLLECTED","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PAST DUE COLLECTED",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Administration","index":7,"n_rows":475,"n_cols":15,"rows_kept":475,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
[]
[]
["6102-0000","ADVERTISING-MEDIA","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Craigslist",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Apartment Finder, Guide, etc.",200,200,200,200,200,200,200,200,200,200,200,200,2400]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ADVERTISING-MEDIA",200,200,200,200,200,200,200,200,200,200,200,200,2400]
{"$rows_empty":9}
["6103-0000","MARKETING","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,10,10,10,10,10,10,10,10,10,10,10,10,120]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MARKETING",10,10,10,10,10,10,10,10,10,10,10,10,120]
{"$rows_empty":10}
["6104-0000","ACCOUNTING EXPENSE       ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,145.83,146,146,146,146,146,146,146,146,146,146,146,1751.83]
[null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ACCOUNTING EXPENSE       ",145.83,146,146,146,146,146,146,146,146,146,146,146,1751.83]
{"$rows_empty":10}
["6107-0000","COMMISSIONS/REFERRALS    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COMMISSIONS/REFERRALS    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["6108-0000","BANK FEES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,57,57,57,57,57,57,57,57,57,57,57,57,684]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","BANK FEES",57,57,57,57,57,57,57,57,57,57,57,57,684]
{"$rows_empty":11}
["6109-0000","MISCELLANOUS EXPENSE","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,11.25,11,11,11,11,11,11,11,11,11,11,11,132.25]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MISCELLANOUS EXPENSE",11.25,11,11,11,11,11,11,11,11,11,11,11,132.25]
{"$rows_empty":11}
["6110-0000","CREDIT REPORTS           ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,125,125,125,125,125,125,125,125,125,125,125,125,1500]
[{"$nulls":10},0,null,null,null,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CREDIT REPORTS           ",125,125,125,125,125,125,125,125,125,125,125,125,1500]
{"$rows_empty":9}
["6112-0000","DUES AND SUBSCRIPTIONS","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","DUES AND SUBSCRIPTIONS",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["6114-0000","RECRUITING","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"EMPLOYMENT ADVERTISING",{"$nulls":12},0]
[null,"College recruitment",{"$nulls":12},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","RECRUITING",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6115-0000","MODEL FURNITURE RENTAL","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MODEL FURNITURE RENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["6120-0000","COMPUTER EXPENSE         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Yardi",179,179,179,179,179,179,179,179,179,179,179,179,2148]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COMPUTER EXPENSE         ",179,179,179,179,179,179,179,179,179,179,179,179,2148]
{"$rows_empty":10}
["6125-0000","COURT COSTS              ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,71,71,71,71,71,71,71,71,71,71,71,71,852]
[{"$nulls":9},0,null,0,null,0,0]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COURT COSTS              ",71,71,71,71,71,71,71,71,71,71,71,71,852]
{"$rows_empty":10}
["6130-0000","MANAGEMENT FEE           ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[0.05,"Calculated based on Set-up info",3029,3109,3188,3268,3347,3430,3513,3596,3682,3768,3855,3941,41726]
["gross",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MANAGEMENT FEE           ",3029,3109,3188,3268,3347,3430,3513,3596,3682,3768,3855,3941,41726]
{"$rows_empty":10}
["6131-0000","MOVING EXPENSE","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,null,0,null,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MOVING EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6135-0000","LICENSE EXPENSE","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LICENSE EXPENSE",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6140-0000","OFFICE SUPPLIES & EXPENSE","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,25,25,25,25,25,25,25,25,25,25,25,25,300]
[{"$nulls":8},0,0,0,0,0,0,0]
[{"$nulls":8},0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","OFFICE SUPPLIES & EXPENSE",25,25,25,25,25,25,25,25,25,25,25,25,300]
{"$rows_empty":9}
["6141-0000","POSTAGE/EXPRESS MAILING","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,20,20,20,20,20,20,20,20,20,20,20,20,240]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","POSTAGE/EXPRESS MAILING",20,20,20,20,20,20,20,20,20,20,20,20,240]
{"$rows_empty":11}
["6145-0000","TRAVEL & MEETING","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","TRAVEL & MEETING",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6150-0000","TELEPHONE                ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,100,100,100,100,100,100,100,100,100,100,100,100,1200]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","TELEPHONE                ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
{"$rows_empty":10}
["6160-0000","STAFF TRAINING           ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","STAFF TRAINING           ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6170-0000","PROFESSIONAL SERVICES    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"PROFESSIONAL SERVICES    ",33,33,33,33,33,33,33,33,33,33,33,33,396]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PROFESSIONAL SERVICES    ",33,33,33,33,33,33,33,33,33,33,33,33,396]

{"sheet":"Personnel","index":8,"n_rows":184,"n_cols":45,"rows_kept":184,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill",{"$nulls":16},"         Standard Monthly Hours",null,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD",{"$nulls":10},"Personnel Data:"]
[{"$nulls":17},"Office",null,null,"Regular Hours",{"$nulls":12},"Overtime Hours"]
["6240-0000","OFFICE SALARIES          ","January","February","March","April","May","June","July","August","September","October","November","December","Total",null,null,"Name","Position","rate/hour","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Crystal",1760,1760,1760,1760,1760,1760,1760,1760,1760,1760,1760,1760,21120,null,null,"Crystal","Manager",22,80,80,80,80,80,80,80,80,80,80,80,80,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Weekend person",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"Weekend person",null,18,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":10},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commissions",300,300,300,300,300,300,300,300,300,300,300,300,3600,null,null,"Commissions @$100 per",null,60,5,5,5,5,5,5,5,5,5,5,5,5,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
["TOTAL ","OFFICE SALARIES          ",2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,24720]
{"$rows_empty":7}
[{"$nulls":18},"         Standard Monthly Hours",null,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33,173.33]
[]
[{"$nulls":17},"Maintenance",null,null,"Regular Hours",{"$nulls":12},"Overtime Hours"]
["6250-0000","MAINTENANCE SALARIES     ","January","February","March","April","May","June","July","August","September","October","November","December","Total",null,null,"Name","Position","rate/hour","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,"Supervisor",3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,39444,null,null,"Supervisor",null,19,173,173,173,173,173,173,173,173,173,173,173,173]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":6},0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,{"$nulls":8},0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":18},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":9},1,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,{"$nulls":13},0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bonus/Commissions",0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MAINTENANCE SALARIES     ",3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,3287,39444]
{"$rows_empty":8}
[{"$nulls":17},"Lifeguards",null,null,"Regular Hours",{"$nulls":12},"Overtime Hours"]
["6260-0000","LIFEGUARD SALARIES       ","January","February","March","April","May","June","July","August","September","October","November","December","Total",null,null,"Name","Position","rate/hour","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":5},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bonus/Commissions",0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LIFEGUARD SALARIES       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6265-0000","TEMPORARY STAFFING","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,{"$nulls":11},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,"Bonus/Commissions",{"$nulls":12},0]
["TOTAL ","TEMPORARY STAFFING",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6270-0000","PAYROLL TAXES            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[0.0765,"FICA",409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,409.0455,4908.546000000001]
[0.008,"FUTA",42.776,42.776,42.776,21.388,4.2776000000000005,4.2776000000000005,4.2776000000000005,4.2776000000000005,4.2776000000000005,4.2776000000000005,4.2776000000000005,4.2776000000000005,183.93680000000006]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PAYROLL TAXES            ",451.8215,451.8215,451.8215,430.4335,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,413.3231,5092.4828]
{"$rows_empty":10}
["6280-0000","HEALTH INSURANCE         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"  Full Time Equivalent Personnel",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  Average rate",547,547,547,547,547,547,547,547,547,547,547,547]
[null,"Premium",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","HEALTH INSURANCE         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["6284-0000","WORKERS COMP INSURANCE   ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,634,634,634,634,634,634,634,634,634,634,634,634,7608]
[null,null,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","WORKERS COMP INSURANCE   ",634,634,634,634,634,634,634,634,634,634,634,634,7608]
{"$rows_empty":10}
["6290-0000","EMPLOYEE BENEFITS-OTHER  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Regional Salaries",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corp Bonuses",0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","EMPLOYEE BENEFITS-OTHER  ",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Materials","index":9,"n_rows":269,"n_cols":15,"rows_kept":269,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["6305-0000","GROUNDS SUPPLIES         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,25,25,25,25,25,25,25,25,25,25,25,25,300]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":12},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GROUNDS SUPPLIES         ",25,25,25,25,25,25,25,25,25,25,25,25,300]
{"$rows_empty":10}
["6310-0000","JANITORIAL SUPPLIES      ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,30,30,30,30,30,30,30,30,30,30,30,30,360]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","JANITORIAL SUPPLIES      ",30,30,30,30,30,30,30,30,30,30,30,30,360]
{"$rows_empty":9}
["6315-0000","HARDWARE                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,"Hardware supplies",100,100,100,100,100,100,100,100,100,100,100,100,1200]
[{"$nulls":9},0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":9},0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","HARDWARE                 ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
{"$rows_empty":10}
["6320-0000","FILTERS                  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,20,20,20,20,20,20,20,20,20,20,20,20,240]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","FILTERS                  ",20,20,20,20,20,20,20,20,20,20,20,20,240]
{"$rows_empty":10}
["6325-0000","ELECTRICAL SUPPLIES      ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,50,50,50,50,50,50,50,50,50,50,50,50,600]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ELECTRICAL SUPPLIES      ",50,50,50,50,50,50,50,50,50,50,50,50,600]
{"$rows_empty":10}
["6330-0000","PLUMBING SUPPLIES        ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Supplies",25,25,25,25,25,25,25,25,25,25,25,25,300]
[{"$nulls":8},0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PLUMBING SUPPLIES        ",25,25,25,25,25,25,25,25,25,25,25,25,300]
{"$rows_empty":10}
["6335-0000","TOOLS & EQUIPMENT        ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,"General Tools",0,100,0,0,100,0,0,100,0,0,100,0,400]
[{"$nulls":8},0,{"$nulls":5},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","TOOLS & EQUIPMENT        ",0,100,0,0,100,0,0,100,0,0,100,0,400]
{"$rows_empty":10}
["6340-0000","PAINT                    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,150,150,150,150,150,150,150,150,150,150,150,150,1800]
[{"$nulls":14},0]
[{"$nulls":12},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PAINT                    ",150,150,150,150,150,150,150,150,150,150,150,150,1800]
{"$rows_empty":10}
["6341-0000","POOL SUPPLIES            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,100,100,100,100,100,100,100,100,100,100,100,100,1200]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,null,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","POOL SUPPLIES            ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
{"$rows_empty":9}
["6342-0000","GLASS                    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Windows / blinds",null,50,null,50,null,50,null,50,null,50,null,50,300]
[{"$nulls":13},0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GLASS                    ",0,50,0,50,0,50,0,50,0,50,0,50,300]
{"$rows_empty":10}
["6344-0000","APPLIANCE PARTS          ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,40,40,40,40,40,40,40,40,40,40,40,40,480]
[{"$nulls":7},0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","APPLIANCE PARTS          ",40,40,40,40,40,40,40,40,40,40,40,40,480]
{"$rows_empty":10}
["6346-0000","HEATING AND A/C PARTS    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"Hvac Parts",125,125,125,125,125,125,125,125,125,125,125,125,1500]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","HEATING AND A/C PARTS    ",125,125,125,125,125,125,125,125,125,125,125,125,1500]

{"sheet":"Contracts & Repairs","index":10,"n_rows":383,"n_cols":15,"rows_kept":383,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["6355-0000","AIR CONDITIONING & HEAT  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","AIR CONDITIONING & HEAT  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6360-0000","APPLIANCE                ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","APPLIANCE                ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["6365-0000","EXTERMINATING            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,"Monthly Contract",250,250,250,250,250,250,250,250,250,250,250,250,3000]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","EXTERMINATING            ",250,250,250,250,250,250,250,250,250,250,250,250,3000]
{"$rows_empty":10}
["6370-0000","ELECTRICAL               ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ELECTRICAL               ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6375-0000","CARPET REPAIR            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,100,100,100,100,100,100,100,100,100,100,100,100,1200]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CARPET REPAIR            ",100,100,100,100,100,100,100,100,100,100,100,100,1200]
{"$rows_empty":10}
["6376-0000","CARPET CLEANING          ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,75,75,75,75,75,75,75,75,75,75,75,75,825]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CARPET CLEANING          ",75,75,75,75,75,75,75,75,75,75,75,75,900]
{"$rows_empty":9}
["6378-0000","JANITORIAL","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","JANITORIAL",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["6380-0000","PAINTING                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PAINTING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6381-0000","POOL REPAIRS             ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6382-0000","PLUMBING                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PLUMBING                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["6383-0000","STREET REPAIRS           ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","STREET REPAIRS           ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6384-0000","UNIFORMS                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,{"$nulls":8},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","UNIFORMS                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6386-0000","BUILDING REPAIR          ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","BUILDING REPAIR          ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6388-0000","CONTRACT GROUNDS         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":5},500,{"$nulls":8},500]
[{"$nulls":9},0,null,null,0,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CONTRACT GROUNDS         ",0,0,0,500,0,0,0,0,0,0,0,0,500]
{"$rows_empty":9}
["6390-0000","EQUIPMENT REPAIRS        ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":13},0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":13},0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","EQUIPMENT REPAIRS        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6395-0000","SNOW REMOVAL             ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","SNOW REMOVAL             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6397-0000","SECURITY                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,"Fire Extinquisher Inspection",0,0,{"$nulls":10},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","SECURITY                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Utilities","index":11,"n_rows":132,"n_cols":15,"rows_kept":132,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["6410-0000","ELECTRIC                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,19212]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ELECTRIC                 ",1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,1601,19212]
{"$rows_empty":10}
["6420-0000","WATER                    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,21756]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","WATER                    ",1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,1813,21756]
{"$rows_empty":9}
["6430-0000","SEWER                    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,42000]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","SEWER                    ",3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,42000]
{"$rows_empty":10}
["6440-0000","GAS                      ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GAS                      ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6450-0000","TRASH REMOVAL            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,825,825,825,825,825,825,825,825,825,825,825,825,9900]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","TRASH REMOVAL            ",825,825,825,825,825,825,825,825,825,825,825,825,9900]
{"$rows_empty":10}
["6460-0000","CABLE TV                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,"INTERNET",125,125,125,125,125,125,125,125,125,125,125,125,1500]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CABLE TV                 ",125,125,125,125,125,125,125,125,125,125,125,125,1500]

{"sheet":"Taxes & Ins","index":12,"n_rows":86,"n_cols":15,"rows_kept":86,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["6530-0000","HAZARD INSURANCE         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,40140]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","HAZARD INSURANCE         ",3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,3345,40140]
{"$rows_empty":10}
["6550-0000","REAL ESTATE TAXES        ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,96540]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","REAL ESTATE TAXES        ",8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,8045,96540]
{"$rows_empty":9}
["6560-0000","PERSONAL PROPERTY TAX    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,{"$nulls":6},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PERSONAL PROPERTY TAX    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["6565-0000","CORPORATE TAXES","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CORPORATE TAXES",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt Serv","index":13,"n_rows":140,"n_cols":15,"rows_kept":140,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Chasseur Realty Investors"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["7220-0000","MORTGAGE INTEREST - 1ST  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MORTGAGE INTEREST - 1ST  ",14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,14983,179796]
{"$rows_empty":10}
["7225-0000","MORTGAGE INTEREST - 2ND  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MORTGAGE INTEREST - 2ND  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":11}
["7235-0000","OTHER INTEREST EXPENSE   ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","OTHER INTEREST EXPENSE   ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["2501-0000","MORTGAGE PRINCIPAL - 1ST","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MORTGAGE PRINCIPAL - 1ST",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["2502-0000","MORTGAGE PRINCIPAL - 2ND","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MORTGAGE PRINCIPAL - 2ND",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["2503-0000","MORTGAGE PRINCIPAL - 3RD","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MORTGAGE PRINCIPAL - 3RD",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":7}
["7260-0000","ASSET MANAGEMENT FEE     ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[0,{"$nulls":13},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ASSET MANAGEMENT FEE     ",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Rec Rplmnts","index":14,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["7105-0000","APPLIANCE REPLACEMENT    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":4},0,null,null,0,null,null,0,null,null,0,0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","APPLIANCE REPLACEMENT    ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["7110-0000","CARPET REPLACEMENT       ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,{"$nulls":11},0]
[null,"Carpet & Planking",0,{"$nulls":11},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CARPET REPLACEMENT       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["7115-0000","DRAPERY REPLACEMENT      ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","DRAPERY REPLACEMENT      ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["7120-0000","INTERIOR LIGHT FIXTURES  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[null,"INTERIOR RENOVATIONS",{"$nulls":12},0]
[{"$nulls":13},0,0]
[{"$nulls":13},0,0]
[{"$nulls":13},0,0]
[{"$nulls":13},0,0]
[{"$nulls":13},0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","INTERIOR LIGHT FIXTURES  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["7125-0000","COUNTERTOPS              ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":11},0,0,0,0]
[{"$nulls":11},0,0,0,0]
[{"$nulls":11},0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","COUNTERTOPS              ",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Property Improvements","index":15,"n_rows":452,"n_cols":15,"rows_kept":452,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"PRG Real Estate Management"]
[null,"2026 Pro Forma"]
[null,"The Flats at Oak Hill"]
[null,null,"      Last Revised:",null,"00:00:00","By:","RMD"]
[]
["8005-0000","POOL REPAIRS             ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","POOL REPAIRS             ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8010-0000","INTERIOR REPAIRS         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","INTERIOR REPAIRS         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["8015-0000","EXTERIOR CARPENTRY       ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","EXTERIOR CARPENTRY       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8020-0000","EXTERIOR PAINTING        ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","EXTERIOR PAINTING        ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8025-0000","CONCRETE, MASONRY, STUCCO","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":6},0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","CONCRETE, MASONRY, STUCCO",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8030-0000","HVAC/BOILER REPLACEMENT  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,{"$nulls":7},0]
[{"$nulls":14},0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","HVAC/BOILER REPLACEMENT  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8035-0000","ROOF REPLACEMENT         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,{"$nulls":8},0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ROOF REPLACEMENT         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8040-0000","PLUMBING REPLACEMENT     ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":6},0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","PLUMBING REPLACEMENT     ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8045-0000","ELECTRICAL REPLACEMENT   ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[{"$nulls":12},0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ELECTRICAL REPLACEMENT   ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["8050-0000","LANDSCAPING              ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","LANDSCAPING              ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8055-0000","POOL/PLAYGROUND EQUIPMENT","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","POOL/PLAYGROUND EQUIPMENT",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8060-0000","MAJOR SIGNAGE            ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MAJOR SIGNAGE            ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8065-0000","ADA IMPROVEMENTS         ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ADA IMPROVEMENTS         ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8070-0000","ENVIRONMENTAL IMPROVEMENT","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","ENVIRONMENTAL IMPROVEMENT",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":9}
["8075-0000","DRAINAGE                 ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","DRAINAGE                 ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8080-0000","GUTTERS                  ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GUTTERS                  ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8085-0000","STRUCTURAL REPAIRS       ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","STRUCTURAL REPAIRS       ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8090-0000","GOLF CARTS               ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,{"$nulls":11},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","GOLF CARTS               ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8091-0000","MODEL FURNITURE          ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","MODEL FURNITURE          ",0,0,0,0,0,0,0,0,0,0,0,0,0]
{"$rows_empty":10}
["8095-0000","OTHER                    ","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,{"$nulls":8},0]
[null,null,null,0,{"$nulls":10},0]
[null,null,null,0,{"$nulls":10},0]
[null,null,0,{"$nulls":11},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ","OTHER                    ",0,0,0,0,0,0,0,0,0,0,0,0,0]