{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Rio@1604"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Rio@1604","index":0,"n_rows":96,"n_cols":39,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[null,null,"Units"]
["Income Statement",null,"Renovated",{"$f":"132-D3","v":82}]
["Rio@1604",null,"Classic ",50]
[null,null,"Total",{"$f":"SUM(D2:D3)","v":132}]
["Account","Account Name","Apr 2025","May 2025","Jun 2025","Jul 2025","Aug 2025","Sep 2025"," Oct 2025","Nov 2025","Dec 2025","Jan 2026","Feb 2026","Mar 2026","Total",null,"Income Statement: GL Account Type","Income Statement: Property","Income Statement: Property Look-Up Code","Income Statement: Unit Count","Income Statement: Month 1 Change Sign","Income Statement: Month 2 Change Sign","Income Statement: Month 3 Change Sign","Income Statement: Month 4 Change Sign","Income Statement: Month 5 Change Sign","Income Statement: Month 6 Change Sign","Income Statement: Month 7 Change Sign","Income Statement: Month 8 Change Sign","Income Statement: Month 9 Change Sign","Income Statement: Month 10 Change Sign","Income Statement: Month 11 Change Sign","Income Statement: Month 12 Change Sign","Income Statement: Month 13 Change Sign","Income Statement: Total Change Sign","T12","T6",null,"T3","T1"]
["Revenue"]
["Rent Revenue"]
["4102","Gross Potential Rent",174661,174661,174661,174661,174661,174661,174661,174661,173661,173661,173661,173661,{"$f":"SUM(C8:N8)","v":2091932},null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q8,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q8, C8 * -1, C8)","v":174661},{"$f":"IF(5 = Q8, D8 * -1, D8)","v":174661},{"$f":"IF(5 = Q8, E8 * -1, E8)","v":174661},{"$f":"IF(5 = Q8, F8 * -1, F8)","v":174661},{"$f":"IF(5 = Q8, G8 * -1, G8)","v":174661},{"$f":"IF(5 = Q8, H8 * -1, H8)","v":174661},{"$f":"IF(5 = Q8, I8 * -1, I8)","v":174661},{"$f":"IF(5 = Q8, J8 * -1, J8)","v":174661},{"$f":"IF(5 = Q8, K8 * -1, K8)","v":173661},{"$f":"IF(5 = Q8, L8 * -1, L8)","v":173661},{"$f":"IF(5 = Q8, M8 * -1, M8)","v":173661},{"$f":"IF(5 = Q8, N8 * -1, N8)","v":173661},{"$f":"IF(5 = Q8, O8 * -1, O8)","v":2091932},{"$f":"O8","v":2091932},{"$f":"SUM(I8:N8)*2","v":2087932},null,{"$f":"SUM(L8:N8)*4","v":2083932},{"$f":"N8*12","v":2083932}]
["4103","Gain/(Loss) To Lease",-3691.61,-3685.57,-3660.95,-4382.6499999999996,-4517.7899999999991,-4247.51,-4955.09,-5107.6899999999996,-5490.02,-6223,-6891,-7025.95,-59878.83,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q9,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-3691.61,-3685.57,-3660.95,-4382.6499999999996,-4517.7899999999991,-4247.51,-4955.09,-5107.6899999999996,-5490.02,-6223,-6891,-7025.95,-59878.83,{"$f":"O9","v":-59878.83},{"$f":"SUM(I9:N9)*2","v":-71385.5},null,{"$f":"SUM(L9:N9)*4","v":-80559.8},{"$f":"N9*12","v":-84311.4}]
["4104","Less: Vacancy",-22583.03,-16380.13,-14953.33,-17109.2,-20426.29,-18868.57,-23235.65,-20636.57,-11804.84,-8878.36,-7777.43,-7973.59,-190626.99000000002,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q10,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-22583.03,-16380.13,-14953.33,-17109.2,-20426.29,-18868.57,-23235.65,-20636.57,-11804.84,-8878.36,-7777.43,-7973.59,-190626.99000000002,-190626.99000000002,-160612.88,null,-98517.52,-95683.08]
["4108","Less: Concessions",-6604.47,-5200.6400000000003,-5833.87,-6957.18,-7655.4,-5866.68,-5556.24,-3810.6899999999996,-5722.25,-7825.6,-9391,-9999.7999999999993,-80423.819999999992,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q11,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-6604.47,-5200.6400000000003,-5833.87,-6957.18,-7655.4,-5866.68,-5556.24,-3810.6899999999996,-5722.25,-7825.6,-9391,-9999.7999999999993,-80423.819999999992,-80423.819999999992,-84611.16,null,-108865.59999999999,-119997.59999999999]
[null,"Rent Revenue",{"$f":"SUM(C8:C11)","v":141781.89000000001},149394.65999999997,150212.85,146211.97,142061.51999999999,145678.24,140914.02000000002,145106.04999999999,150643.89000000001,{"$f":"SUM(L8:L11)","v":150734.04},149601.57,{"$f":"SUM(N8:N11)","v":148661.66},1761002.3599999999,null,4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U8:U11)","v":{"$error":"#REF!"}},141781.89000000001,149394.65999999997,150212.85,146211.97,142061.51999999999,145678.24,140914.02000000002,145106.04999999999,150643.89000000001,150734.04,149601.57,148661.66,1761002.3599999999,1761002.3599999999,1771322.4600000002,null,1795989.08,1783939.92]
[]
["Other Revenue"]
["4201","Utility Reimbursement",12907.2,10451.1,11980.419999999998,12325.57,11943.37,10222.44,9950.11,11775.96,11629.22,11129.97,11698.71,13777.09,{"$f":"SUM(C15:N15)","v":139791.16},null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q15,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q15, C15 * -1, C15)","v":12907.2},{"$f":"IF(5 = Q15, D15 * -1, D15)","v":10451.1},{"$f":"IF(5 = Q15, E15 * -1, E15)","v":11980.419999999998},{"$f":"IF(5 = Q15, F15 * -1, F15)","v":12325.57},{"$f":"IF(5 = Q15, G15 * -1, G15)","v":11943.37},{"$f":"IF(5 = Q15, H15 * -1, H15)","v":10222.44},{"$f":"IF(5 = Q15, I15 * -1, I15)","v":9950.11},{"$f":"IF(5 = Q15, J15 * -1, J15)","v":11775.96},{"$f":"IF(5 = Q15, K15 * -1, K15)","v":11629.22},{"$f":"IF(5 = Q15, L15 * -1, L15)","v":11129.97},{"$f":"IF(5 = Q15, M15 * -1, M15)","v":11698.71},{"$f":"IF(5 = Q15, N15 * -1, N15)","v":13777.09},{"$f":"IF(5 = Q15, O15 * -1, O15)","v":139791.16},{"$f":"O15","v":139791.16},{"$f":"SUM(I15:N15)*2","v":139922.12},null,{"$f":"SUM(L15:N15)*4","v":146423.08000000002},{"$f":"N15*12","v":165325.08000000002}]
["4202","Trash Income",1769.77,908.22,988.94,1019.4,1053.56,1065.53,1075.47,1084.0999999999999,1152.0899999999999,1200.32,1211.29,1176.24,13704.929999999998,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q16,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},1769.77,908.22,988.94,1019.4,1053.56,1065.53,1075.47,1084.0999999999999,1152.0899999999999,1200.32,1211.29,1176.24,13704.929999999998,13704.929999999998,13799.019999999999,null,14351.399999999998,14114.880000000001]
["4203","Pest Control Income",877.93,455.36,495.44,509.71,501.78,536.14,544.12,550.5,592.39,626.69000000000005,637.9,630.72,6958.6799999999994,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q17,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},877.93,455.36,495.44,509.71,501.78,536.14,544.12,550.5,592.39,626.69000000000005,637.9,630.72,6958.6799999999994,6958.6799999999994,7164.6399999999994,null,7581.2400000000007,7568.64]
["4204","Cable/Internet Fee",6886.18,7151.32,7403.46,7494.27,7410.32,7586.13,7623.44,7835.27,8401.7800000000007,8883.7099999999991,8647.64,8691.09,94014.61,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q18,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},6886.18,7151.32,7403.46,7494.27,7410.32,7586.13,7623.44,7835.27,8401.7800000000007,8883.7099999999991,8647.64,8691.09,94014.61,94014.61,100165.85999999999,null,104889.76,104293.08]
["4206","Administrative & Application Fee",1250,2900,2899,1200,651,1550,750,4950,2500,1100,2050,550,22350,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q19,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},1250,2900,2899,1200,651,1550,750,4950,2500,1100,2050,550,22350,22350,23800,null,14800,6600]
["4207","Pet Income",906.45,423.38,300,666.13,250,150,139.52000000000001,800,550,-150,75,75,4185.4799999999996,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q20,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},906.45,423.38,300,666.13,250,150,139.52000000000001,800,550,-150,75,75,4185.4799999999996,4185.4799999999996,2979.04,null,0,900]
["4211","Washer & Dryer Fee",2010.65,2143.98,2342.64,1602.63,1643.71,1388.42,1630.45,1818.44,2075.9,2337.09,2156.25,2246.16,23396.320000000003,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q21,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},2010.65,2143.98,2342.64,1602.63,1643.71,1388.42,1630.45,1818.44,2075.9,2337.09,2156.25,2246.16,23396.320000000003,23396.320000000003,24528.58,null,26958,26953.919999999998]
["4212","Community Liability Income",1610.32,1681.88,1733.85,1723.47,1659.8,1715.38,1703.21,1738.65,1818.14,1878.87,1866.23,1686.08,20815.879999999997,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q22,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},1610.32,1681.88,1733.85,1723.47,1659.8,1715.38,1703.21,1738.65,1818.14,1878.87,1866.23,1686.08,20815.879999999997,20815.879999999997,21382.36,null,21724.720000000001,20232.96]
["4213","Credit Builder Fee",567.02,644.54,814.59,814.59,814.59,832.49,868.29,886.05,895,993.45,1002.4,1020.3,10153.31,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q23,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},567.02,644.54,814.59,814.59,814.59,832.49,868.29,886.05,895,993.45,1002.4,1020.3,10153.31,10153.31,11330.98,null,12064.599999999999,12243.599999999999]
["4214","Damages & Cleaning Fee",3935,1985,3675,1119,70,1035,1090,335,300,0,625,260,14429,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q24,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},3935,1985,3675,1119,70,1035,1090,335,300,0,625,260,14429,14429,5220,null,3540,3120]
["4215","NSF Fee",0,0,0,981.75,150,100,50,0,0,50,50,0,1381.75,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q25,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,0,0,981.75,150,100,50,0,0,50,50,0,1381.75,1381.75,300,null,400,0]
["4216","Late Fee",3311.5,3141.5,4992.3,4912.3,3653.1,5240.3,4833.1000000000004,5014.7,5874.5,5239.8,5742.1,5638.4,57593.599999999999,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q26,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},3311.5,3141.5,4992.3,4912.3,3653.1,5240.3,4833.1000000000004,5014.7,5874.5,5239.8,5742.1,5638.4,57593.599999999999,57593.599999999999,64685.2,null,66481.200000000012,67660.799999999988]
["4217","Month to Month Fee",812.9,444.84,640.80999999999995,532.1,300,300,546.76,522.75,300,798.39,1323.21,1143.1400000000001,7664.9000000000005,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q27,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},812.9,444.84,640.80999999999995,532.1,300,300,546.76,522.75,300,798.39,1323.21,1143.1400000000001,7664.9000000000005,7664.9000000000005,9268.5,null,13058.96,13717.68]
["4218","Lease Buy Out & Transfer Fee",1232,2864,0,2920,0,2398,0,0,0,0,0,0,9414,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q28,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},1232,2864,0,2920,0,2398,0,0,0,0,0,0,9414,9414,0,null,0,0]
["4221","Interest on Bank Accounts",291.39,350.43,155.41999999999999,105.25,244.62,0,0,0,0,0,0,0,1147.1099999999999,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q29,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},291.39,350.43,155.41999999999999,105.25,244.62,0,0,0,0,0,0,0,1147.1099999999999,1147.1099999999999,0,null,0,0]
["4227","Deposit Alternative",187.75,191.75,227,227,156.81,232.43,149.12,131.99,52.8,212.04,262.66000000000003,181.91,2213.2600000000002,null,4,"Rio@1604","RIO",null,{"$f":" IF(5 = Q30,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},187.75,191.75,227,227,156.81,232.43,149.12,131.99,52.8,212.04,262.66000000000003,181.91,2213.2600000000002,2213.2600000000002,1981.0400000000002,null,2626.44,2182.92]
[null,"Other Revenue",{"$f":"SUM(C15:C30)","v":38556.060000000005},{"$f":"SUM(D15:D30)","v":35737.300000000003},{"$f":"SUM(E15:E30)","v":38648.869999999995},{"$f":"SUM(F15:F30)","v":38153.17},{"$f":"SUM(G15:G30)","v":30502.659999999996},{"$f":"SUM(H15:H30)","v":34352.26},{"$f":"SUM(I15:I30)","v":30953.589999999997},{"$f":"SUM(J15:J30)","v":37443.409999999996},{"$f":"SUM(K15:K30)","v":36141.820000000007},{"$f":"SUM(L15:L30)","v":34300.33},{"$f":"SUM(M15:M30)","v":37348.390000000007},{"$f":"SUM(N15:N30)","v":37076.129999999997},429213.99,null,4,{"$f":"R30","v":"Rio@1604"},{"$f":"S30","v":"RIO"},{"$f":"T30","v":0},{"$f":"SUM(U15:U30)","v":{"$error":"#REF!"}},38556.060000000005,35737.300000000003,38648.869999999995,38153.17,30502.659999999996,34352.26,30953.589999999997,37443.409999999996,36141.820000000007,34300.33,37348.390000000007,37076.129999999997,429213.99,429213.99,426527.34000000008,null,434899.4,444913.55999999994]
[]
[null,"Revenue",{"$f":"C31+C12","v":180337.95},185131.95999999996,188861.72,184365.14,172564.18,180030.5,171867.61000000002,182549.46,186785.71000000002,185034.37,186949.96000000002,{"$f":"N31+N12","v":185737.79},2190216.3499999996,null,4,{"$f":"R30","v":"Rio@1604"},{"$f":"S30","v":"RIO"},{"$f":"T30","v":0},{"$f":"SUM(U8:U11)+SUM(U15:U30)","v":{"$error":"#REF!"}},180337.95,185131.95999999996,188861.72,184365.14,172564.18,180030.5,171867.61000000002,182549.46,186785.71000000002,185034.37,186949.96000000002,185737.79,2190216.3499999996,{"$f":"O33","v":2190216.3499999996},{"$f":"SUM(I33:N33)*2","v":2197849.8000000003},null,{"$f":"SUM(L33:N33)*4","v":2230888.48},{"$f":"N33*12","v":2228853.48}]
[]
["Operating Expenses"]
["Payroll Expense"]
["5199","Management & Leasing Salaries",8541.9,8650.2900000000009,8531.5400000000009,7562.43,9171.66,7930.6989999999996,8511.02,8511.02,8334.7800000000007,8400.42,8369.19,8369.19,{"$f":"SUM(C37:N37)","v":100884.13900000001},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q37,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q37, C37 * -1, C37)","v":-8541.9},{"$f":"IF(5 = Q37, D37 * -1, D37)","v":-8650.2900000000009},{"$f":"IF(5 = Q37, E37 * -1, E37)","v":-8531.5400000000009},{"$f":"IF(5 = Q37, F37 * -1, F37)","v":-7562.43},{"$f":"IF(5 = Q37, G37 * -1, G37)","v":-9171.66},{"$f":"IF(5 = Q37, H37 * -1, H37)","v":-7930.6989999999996},{"$f":"IF(5 = Q37, I37 * -1, I37)","v":-8511.02},{"$f":"IF(5 = Q37, J37 * -1, J37)","v":-8511.02},{"$f":"IF(5 = Q37, K37 * -1, K37)","v":-8334.7800000000007},{"$f":"IF(5 = Q37, L37 * -1, L37)","v":-8400.42},{"$f":"IF(5 = Q37, M37 * -1, M37)","v":-8369.19},{"$f":"IF(5 = Q37, N37 * -1, N37)","v":-8369.19},{"$f":"IF(5 = Q37, O37 * -1, O37)","v":-100884.13900000001},{"$f":"O37","v":100884.13900000001},{"$f":"SUM(I37:N37)*2","v":100991.24},null,{"$f":"SUM(L37:N37)*4","v":100555.20000000001},{"$f":"N37*12","v":100430.28}]
["5198","Maintenance Salaries",4694.3900000000003,5600,5600,6895.6929999999993,6809.4530000000004,7466.5849999999991,7782.69,7782.69,7359.0074999999997,7349.35,7130.68,7130.68,81601.218499999988,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q38,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-4694.3900000000003,-5600,-5600,-6895.6929999999993,-6809.4530000000004,-7466.5849999999991,-7782.69,-7782.69,-7359.0074999999997,-7349.35,-7130.68,-7130.68,-81601.218499999988,81601.218499999988,89070.194999999992,null,86442.84,85568.16]
["5109","Benefits",686.24,686.24,686.24,686.24,1125.3900000000001,1125.3900000000001,1563.84,1563.84,1541.89,1541.89,1541.89,1541.89,14290.98,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q39,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-686.24,-686.24,-686.24,-686.24,-1125.3900000000001,-1125.3900000000001,-1563.84,-1563.84,-1541.89,-1541.89,-1541.89,-1541.89,-14290.98,14290.98,18590.48,null,18502.68,18502.68]
["5110","Payroll Taxes",1695.85,1624.01,1624.01,1399.56,1339.6,1566.27,1310.88,1310.88,1413.21,1448.55,1426.62,1426.62,17586.059999999998,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q40,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-1695.85,-1624.01,-1624.01,-1399.56,-1339.6,-1566.27,-1310.88,-1310.88,-1413.21,-1448.55,-1426.62,-1426.62,-17586.059999999998,17586.059999999998,16673.52,null,17207.16,17119.439999999999]
[null,"Payroll Expense",{"$f":"SUM(C37:C40)","v":15618.380000000001},{"$f":"SUM(D37:D40)","v":16560.54},{"$f":"SUM(E37:E40)","v":16441.79},{"$f":"SUM(F37:F40)","v":16543.922999999999},18446.102999999999,18088.944,19168.43,19168.43,18648.887500000001,{"$f":"SUM(L37:L40)","v":18740.21},18468.38,{"$f":"SUM(N37:N40)","v":18468.38},214362.39749999999,null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U37:U40)","v":{"$error":"#REF!"}},-15618.380000000001,-16560.54,-16441.79,-16543.922999999999,-18446.102999999999,-18088.944,-19168.43,-19168.43,-18648.887500000001,-18740.21,-18468.38,-18468.38,-214362.39749999999,214362.39749999999,225325.435,null,222707.88,221620.56]
[]
["Utility Expense"]
["5201","Electricity",2818.42,2830.39,2830.39,2680.25,2419,2791.373333333333,3907.79,942.82,1302.8800000000001,2476.46,2476.46,1529.22,{"$f":"SUM(C44:N44)","v":29005.453333333331},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q44,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q44, C44 * -1, C44)","v":-2818.42},{"$f":"IF(5 = Q44, D44 * -1, D44)","v":-2830.39},{"$f":"IF(5 = Q44, E44 * -1, E44)","v":-2830.39},{"$f":"IF(5 = Q44, F44 * -1, F44)","v":-2680.25},{"$f":"IF(5 = Q44, G44 * -1, G44)","v":-2419},{"$f":"IF(5 = Q44, H44 * -1, H44)","v":-2791.373333333333},{"$f":"IF(5 = Q44, I44 * -1, I44)","v":-3907.79},{"$f":"IF(5 = Q44, J44 * -1, J44)","v":-942.82},{"$f":"IF(5 = Q44, K44 * -1, K44)","v":-1302.8800000000001},{"$f":"IF(5 = Q44, L44 * -1, L44)","v":-2476.46},{"$f":"IF(5 = Q44, M44 * -1, M44)","v":-2476.46},{"$f":"IF(5 = Q44, N44 * -1, N44)","v":-1529.22},{"$f":"IF(5 = Q44, O44 * -1, O44)","v":-29005.453333333331},{"$f":"O44","v":29005.453333333331},{"$f":"SUM(I44:N44)*2","v":25271.26},null,{"$f":"SUM(L44:N44)*4","v":25928.560000000001},{"$f":"N44*12","v":18350.64}]
["5202","Water & Sewer",10369.01,11509.28,11509.28,10802.54,9062.82,9062.82,9062.82,9062.82,11321.73,15067.33,15519.76,13384.67,{"$f":"SUM(C45:N45)","v":135734.88},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q45,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q45, C45 * -1, C45)","v":-10369.01},{"$f":"IF(5 = Q45, D45 * -1, D45)","v":-11509.28},{"$f":"IF(5 = Q45, E45 * -1, E45)","v":-11509.28},{"$f":"IF(5 = Q45, F45 * -1, F45)","v":-10802.54},{"$f":"IF(5 = Q45, G45 * -1, G45)","v":-9062.82},{"$f":"IF(5 = Q45, H45 * -1, H45)","v":-9062.82},{"$f":"IF(5 = Q45, I45 * -1, I45)","v":-9062.82},{"$f":"IF(5 = Q45, J45 * -1, J45)","v":-9062.82},{"$f":"IF(5 = Q45, K45 * -1, K45)","v":-11321.73},{"$f":"IF(5 = Q45, L45 * -1, L45)","v":-15067.33},{"$f":"IF(5 = Q45, M45 * -1, M45)","v":-15519.76},{"$f":"IF(5 = Q45, N45 * -1, N45)","v":-13384.67},{"$f":"IF(5 = Q45, O45 * -1, O45)","v":-135734.88},135734.88,146838.26,null,175887.04,160616.04]
["5204","Trash Removal",2300,2300,2300,2677.33,2677.33,2677.33,4432.25,3854.42,4306.3500000000004,3153.1262499999993,3153.1262499999993,3032,{"$f":"SUM(C46:N46)","v":36863.262499999997},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q46,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q46, C46 * -1, C46)","v":-2300},{"$f":"IF(5 = Q46, D46 * -1, D46)","v":-2300},{"$f":"IF(5 = Q46, E46 * -1, E46)","v":-2300},{"$f":"IF(5 = Q46, F46 * -1, F46)","v":-2677.33},{"$f":"IF(5 = Q46, G46 * -1, G46)","v":-2677.33},{"$f":"IF(5 = Q46, H46 * -1, H46)","v":-2677.33},{"$f":"IF(5 = Q46, I46 * -1, I46)","v":-4432.25},{"$f":"IF(5 = Q46, J46 * -1, J46)","v":-3854.42},{"$f":"IF(5 = Q46, K46 * -1, K46)","v":-4306.3500000000004},{"$f":"IF(5 = Q46, L46 * -1, L46)","v":-3153.1262499999993},{"$f":"IF(5 = Q46, M46 * -1, M46)","v":-3153.1262499999993},{"$f":"IF(5 = Q46, N46 * -1, N46)","v":-3032},{"$f":"IF(5 = Q46, O46 * -1, O46)","v":-36863.262499999997},36863.262499999997,43862.544999999998,null,37353.009999999995,36384]
[null,"Utility Expense",{"$f":"SUM(C44:C46)","v":15487.43},16639.669999999998,16639.669999999998,16160.12,14159.15,14531.523333333333,17402.86,13860.06,16930.96,{"$f":"SUM(L44:L46)","v":20696.916250000002},21149.346250000002,{"$f":"SUM(N44:N46)","v":17945.89},201603.59583333333,null,5,{"$f":"R46","v":"Rio@1604"},{"$f":"S46","v":"RIO"},{"$f":"T46","v":0},{"$f":"SUM(U44:U46)","v":{"$error":"#REF!"}},-15487.43,-16639.669999999998,-16639.669999999998,-16160.12,-14159.15,-14531.523333333333,-17402.86,-13860.06,-16930.96,-20696.916250000002,-21149.346250000002,-17945.89,-201603.59583333333,201603.59583333333,215972.065,null,239168.61000000002,215350.68]
[]
["General Repairs AND Maintenance Expense"]
["5301","HVAC Repair",0,188.9,0,0,0,0,173.27,0,0,0,0,0,{"$f":"SUM(C50:N50)","v":362.17},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q50,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q50, C50 * -1, C50)","v":0},{"$f":"IF(5 = Q50, D50 * -1, D50)","v":-188.9},{"$f":"IF(5 = Q50, E50 * -1, E50)","v":0},{"$f":"IF(5 = Q50, F50 * -1, F50)","v":0},{"$f":"IF(5 = Q50, G50 * -1, G50)","v":0},{"$f":"IF(5 = Q50, H50 * -1, H50)","v":0},{"$f":"IF(5 = Q50, I50 * -1, I50)","v":-173.27},{"$f":"IF(5 = Q50, J50 * -1, J50)","v":0},{"$f":"IF(5 = Q50, K50 * -1, K50)","v":0},{"$f":"IF(5 = Q50, L50 * -1, L50)","v":0},{"$f":"IF(5 = Q50, M50 * -1, M50)","v":0},{"$f":"IF(5 = Q50, N50 * -1, N50)","v":0},{"$f":"IF(5 = Q50, O50 * -1, O50)","v":-362.17},{"$f":"O50","v":362.17},{"$f":"SUM(I50:N50)*2","v":346.54},null,{"$f":"SUM(L50:N50)*4","v":0},{"$f":"N50*12","v":0}]
["5302","Plumbing Repair",0,277,0,0,350.73,0,311.70999999999998,823.55,295,295,295,0,2647.99,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q51,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,-277,0,0,-350.73,0,-311.70999999999998,-823.55,-295,-295,-295,0,-2647.99,2647.99,4040.52,null,2360,0]
["5303","Electrical & Lighting Repair",0,301.37,0,0,0,0,0,0,0,0,0,0,301.37,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q52,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,-301.37,0,0,0,0,0,0,0,0,0,0,-301.37,301.37,0,null,0,0]
["5304","Pool Expense",0,508.76,0,33.56,247.24,0,392.7,63.13,555.12,0,0,40.130000000000003,1840.6400000000003,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q53,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,-508.76,0,-33.56,-247.24,0,-392.7,-63.13,-555.12,0,0,-40.130000000000003,-1840.6400000000003,1840.6400000000003,2102.1600000000003,null,160.52000000000001,481.56000000000006]
["5305","Landscaping Expense",2050,2050,2050,2050,2050,2050,0,32.369999999999997,0,0,0,0,12332.37,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q54,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-2050,-2050,-2050,-2050,-2050,-2050,0,-32.369999999999997,0,0,0,0,-12332.37,12332.37,64.739999999999995,null,0,0]
["5306","Window & Door Repair",0,0,0,0,0,0,0,113.59,0,0,160,0,273.59000000000003,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q55,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,-113.59,0,0,-160,0,-273.59000000000003,273.59000000000003,547.18000000000006,null,640,0]
["5307","Appliance Repair",0,522.47,0,0,0,0,0,0,0,0,0,8.57,531.04000000000008,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q56,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,-522.47,0,0,0,0,0,0,0,0,0,-8.57,-531.04000000000008,531.04000000000008,17.14,null,34.28,102.84]
["5308","Pest Control",0,0,0,0,0,0,0,60.52,0,214.34,0,601.88,876.74,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q57,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,-60.52,0,-214.34,0,-601.88,-876.74,876.74,1753.48,null,3264.88,7222.5599999999995]
[null,"General Repairs AND Maintenance Expense",{"$f":"SUM(C50:C57)","v":2050},3848.5,2050,2083.56,2647.9700000000003,2050,877.68000000000006,1093.1599999999999,850.12,{"$f":"SUM(L50:L57)","v":509.34000000000003},455,{"$f":"SUM(N50:N57)","v":650.58000000000004},{"$f":"SUM(O50:O57)","v":19165.910000000003},null,5,{"$f":"R57","v":"Rio@1604"},{"$f":"S57","v":"RIO"},{"$f":"T57","v":0},{"$f":"SUM(U50:U57)","v":{"$error":"#REF!"}},-2050,-3848.5,-2050,-2083.56,-2647.9700000000003,-2050,-877.68000000000006,-1093.1599999999999,-850.12,-509.34000000000003,-455,-650.58000000000004,-19165.910000000003,19165.910000000003,8871.76,null,6459.68,7806.9600000000009]
[]
["Turnover Expense"]
["5402","Cleaning",95.2,162,550,93.73,250,350,87.65,64.92,0,473.37,350,0,{"$f":"SUM(C61:N61)","v":2476.8700000000003},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q61,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q61, C61 * -1, C61)","v":-95.2},{"$f":"IF(5 = Q61, D61 * -1, D61)","v":-162},{"$f":"IF(5 = Q61, E61 * -1, E61)","v":-550},{"$f":"IF(5 = Q61, F61 * -1, F61)","v":-93.73},{"$f":"IF(5 = Q61, G61 * -1, G61)","v":-250},{"$f":"IF(5 = Q61, H61 * -1, H61)","v":-350},{"$f":"IF(5 = Q61, I61 * -1, I61)","v":-87.65},{"$f":"IF(5 = Q61, J61 * -1, J61)","v":-64.92},{"$f":"IF(5 = Q61, K61 * -1, K61)","v":0},{"$f":"IF(5 = Q61, L61 * -1, L61)","v":-473.37},{"$f":"IF(5 = Q61, M61 * -1, M61)","v":-350},{"$f":"IF(5 = Q61, N61 * -1, N61)","v":0},{"$f":"IF(5 = Q61, O61 * -1, O61)","v":-2476.8700000000003},{"$f":"O61","v":2476.8700000000003},{"$f":"SUM(I61:N61)*2","v":1951.88},null,{"$f":"SUM(L61:N61)*4","v":3293.48},{"$f":"N61*12","v":0}]
["5405","Painting & Wall Repair",634.87,440.2,0,0,0,0,255.08,819.15,440.2,0,0,385.69,2975.1899999999996,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q62,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q62, C62 * -1, C62)","v":-634.87},{"$f":"IF(5 = Q62, D62 * -1, D62)","v":-440.2},{"$f":"IF(5 = Q62, E62 * -1, E62)","v":0},{"$f":"IF(5 = Q62, F62 * -1, F62)","v":0},{"$f":"IF(5 = Q62, G62 * -1, G62)","v":0},{"$f":"IF(5 = Q62, H62 * -1, H62)","v":0},{"$f":"IF(5 = Q62, I62 * -1, I62)","v":-255.08},{"$f":"IF(5 = Q62, J62 * -1, J62)","v":-819.15},{"$f":"IF(5 = Q62, K62 * -1, K62)","v":-440.2},{"$f":"IF(5 = Q62, L62 * -1, L62)","v":0},{"$f":"IF(5 = Q62, M62 * -1, M62)","v":0},{"$f":"IF(5 = Q62, N62 * -1, N62)","v":-385.69},{"$f":"IF(5 = Q62, O62 * -1, O62)","v":-2975.1899999999996},2975.1899999999996,3800.2400000000002,null,1542.76,4628.28]
["5406","Locks & Keys",138.37,0,0,0,212.07,0,210.49,157.74,0,0,0,175,893.67000000000007,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q63,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q63, C63 * -1, C63)","v":-138.37},{"$f":"IF(5 = Q63, D63 * -1, D63)","v":0},{"$f":"IF(5 = Q63, E63 * -1, E63)","v":0},{"$f":"IF(5 = Q63, F63 * -1, F63)","v":0},{"$f":"IF(5 = Q63, G63 * -1, G63)","v":-212.07},{"$f":"IF(5 = Q63, H63 * -1, H63)","v":0},{"$f":"IF(5 = Q63, I63 * -1, I63)","v":-210.49},{"$f":"IF(5 = Q63, J63 * -1, J63)","v":-157.74},{"$f":"IF(5 = Q63, K63 * -1, K63)","v":0},{"$f":"IF(5 = Q63, L63 * -1, L63)","v":0},{"$f":"IF(5 = Q63, M63 * -1, M63)","v":0},{"$f":"IF(5 = Q63, N63 * -1, N63)","v":-175},{"$f":"IF(5 = Q63, O63 * -1, O63)","v":-893.67000000000007},893.67000000000007,1086.46,null,700,2100]
["5408","Make Ready Materials",0,0,0,0,354.72,0,0,949.3,688.1,473.37,800,916.73,4182.2199999999993,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q64,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q64, C64 * -1, C64)","v":0},{"$f":"IF(5 = Q64, D64 * -1, D64)","v":0},{"$f":"IF(5 = Q64, E64 * -1, E64)","v":0},{"$f":"IF(5 = Q64, F64 * -1, F64)","v":0},{"$f":"IF(5 = Q64, G64 * -1, G64)","v":-354.72},{"$f":"IF(5 = Q64, H64 * -1, H64)","v":0},{"$f":"IF(5 = Q64, I64 * -1, I64)","v":0},{"$f":"IF(5 = Q64, J64 * -1, J64)","v":-949.3},{"$f":"IF(5 = Q64, K64 * -1, K64)","v":-688.1},{"$f":"IF(5 = Q64, L64 * -1, L64)","v":-473.37},{"$f":"IF(5 = Q64, M64 * -1, M64)","v":-800},{"$f":"IF(5 = Q64, N64 * -1, N64)","v":-916.73},{"$f":"IF(5 = Q64, O64 * -1, O64)","v":-4182.2199999999993},4182.2199999999993,7655,null,8760.4,11000.76]
[null,"Turnover Expense",{"$f":"SUM(C61:C64)","v":868.44},602.20000000000005,550,93.73,816.79,350,553.22,1991.11,1128.3,{"$f":"SUM(L61:L64)","v":946.74},1150,{"$f":"SUM(N61:N64)","v":1477.42},10527.949999999999,null,5,{"$f":"R64","v":"Rio@1604"},{"$f":"S64","v":"RIO"},{"$f":"T64","v":0},{"$f":"SUM(U61:U64)","v":{"$error":"#REF!"}},-868.44,-602.20000000000005,-550,-93.73,-816.79,-350,-553.22,-1991.11,-1128.3,-946.74,-1150,-1477.42,-10527.949999999999,10527.949999999999,14493.58,null,14296.64,17729.04]
[]
["Administrative Expense"]
["5501","Utility Billing Expense",492.49,492.49,492.49,492.49,492.49,492.49,492.49,492.49,492.49,492.49,492.49,492.49,{"$f":"SUM(C68:N68)","v":5909.8799999999983},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q68,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q68, C68 * -1, C68)","v":-492.49},{"$f":"IF(5 = Q68, D68 * -1, D68)","v":-492.49},{"$f":"IF(5 = Q68, E68 * -1, E68)","v":-492.49},{"$f":"IF(5 = Q68, F68 * -1, F68)","v":-492.49},{"$f":"IF(5 = Q68, G68 * -1, G68)","v":-492.49},{"$f":"IF(5 = Q68, H68 * -1, H68)","v":-492.49},{"$f":"IF(5 = Q68, I68 * -1, I68)","v":-492.49},{"$f":"IF(5 = Q68, J68 * -1, J68)","v":-492.49},{"$f":"IF(5 = Q68, K68 * -1, K68)","v":-492.49},{"$f":"IF(5 = Q68, L68 * -1, L68)","v":-492.49},{"$f":"IF(5 = Q68, M68 * -1, M68)","v":-492.49},{"$f":"IF(5 = Q68, N68 * -1, N68)","v":-492.49},{"$f":"IF(5 = Q68, O68 * -1, O68)","v":-5909.8799999999983},{"$f":"O68","v":5909.8799999999983},{"$f":"SUM(I68:N68)*2","v":5909.8799999999992},null,{"$f":"SUM(L68:N68)*4","v":5909.88},{"$f":"N68*12","v":5909.88}]
["5502","Bulk Cable & Internet Contract",6700,6700,6700,7031.4,7031.4,7031.4,7031.4,7031.4,7031.4,7031.4,7031.4,7031.4,83382.599999999991,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q69,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-6700,-6700,-6700,-7031.4,-7031.4,-7031.4,-7031.4,-7031.4,-7031.4,-7031.4,-7031.4,-7031.4,-83382.599999999991,83382.599999999991,84376.8,null,84376.799999999988,84376.799999999988]
["5503","Software Expense",669.3,742.14,189.7,134.25,204.3,990,990,990,957,957,957,957,8737.69,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q70,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-669.3,-742.14,-189.7,-134.25,-204.3,-990,-990,-990,-957,-957,-957,-957,-8737.69,8737.69,11616,null,11484,11484]
["5506","Office Supplies",0,126.21,505.84,0,120.6,0,0,0,0,0,102.14,141.37,996.16,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q71,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,-126.21,-505.84,0,-120.6,0,0,0,0,0,-102.14,-141.37,-996.16,996.16,487.02,null,974.04,1696.44]
["5507","Renter's Liability Insurance",839.42,850,850,850,850,849.25,794.25,832.26,855.2,855.2,855.2,855.2,10135.980000000001,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q72,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-839.42,-850,-850,-850,-850,-849.25,-794.25,-832.26,-855.2,-855.2,-855.2,-855.2,-10135.980000000001,10135.980000000001,10094.619999999999,null,10262.400000000001,10262.400000000001]
["5510","Printer & Copier",120.01,120.01,120.01,120.01,120.01,120.01,120.01,120.01,187.33,152.22999999999999,152.22999999999999,152.22999999999999,1604.1000000000001,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q73,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},-120.01,-120.01,-120.01,-120.01,-120.01,-120.01,-120.01,-120.01,-187.33,-152.22999999999999,-152.22999999999999,-152.22999999999999,-1604.1000000000001,1604.1000000000001,1768.0800000000002,null,1826.7599999999998,1826.7599999999998]
["5599","Other Administrative Expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q74,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"Administrative Expense",{"$f":"SUM(C68:C74)","v":8821.2199999999993},9030.85,8858.0399999999991,8628.15,8818.8000000000011,9483.15,9428.15,9466.16,9523.42,{"$f":"SUM(L68:L74)","v":9488.32},9590.4599999999991,{"$f":"SUM(N68:N74)","v":9629.69},110766.41,null,5,{"$f":"R74","v":"Rio@1604"},{"$f":"S74","v":"RIO"},{"$f":"T74","v":0},{"$f":"SUM(U68:U74)","v":{"$error":"#REF!"}},-8821.2199999999993,-9030.85,-8858.0399999999991,-8628.15,-8818.8000000000011,-9483.15,-9428.15,-9466.16,-9523.42,-9488.32,-9590.4599999999991,-9629.69,-110766.41,110766.41,114252.4,null,114833.88,115556.28]
[]
["Advertising AND Marketing Expense"]
["5601","Online Leasing & Advertising",1908,3116,3116,2486,2486,2486,2486,1296,1296,1650,800,1296,{"$f":"SUM(C78:N78)","v":24422},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q78,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q78, C78 * -1, C78)","v":-1908},{"$f":"IF(5 = Q78, D78 * -1, D78)","v":-3116},{"$f":"IF(5 = Q78, E78 * -1, E78)","v":-3116},{"$f":"IF(5 = Q78, F78 * -1, F78)","v":-2486},{"$f":"IF(5 = Q78, G78 * -1, G78)","v":-2486},{"$f":"IF(5 = Q78, H78 * -1, H78)","v":-2486},{"$f":"IF(5 = Q78, I78 * -1, I78)","v":-2486},{"$f":"IF(5 = Q78, J78 * -1, J78)","v":-1296},{"$f":"IF(5 = Q78, K78 * -1, K78)","v":-1296},{"$f":"IF(5 = Q78, L78 * -1, L78)","v":-1650},{"$f":"IF(5 = Q78, M78 * -1, M78)","v":-800},{"$f":"IF(5 = Q78, N78 * -1, N78)","v":-1296},{"$f":"IF(5 = Q78, O78 * -1, O78)","v":-24422},{"$f":"O78","v":24422},{"$f":"SUM(I78:N78)*2","v":17648},null,{"$f":"SUM(L78:N78)*4","v":14984},{"$f":"N78*12","v":15552}]
["5605","Resident Events",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C79:N79)","v":0},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q79,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q79, C79 * -1, C79)","v":0},{"$f":"IF(5 = Q79, D79 * -1, D79)","v":0},{"$f":"IF(5 = Q79, E79 * -1, E79)","v":0},{"$f":"IF(5 = Q79, F79 * -1, F79)","v":0},{"$f":"IF(5 = Q79, G79 * -1, G79)","v":0},{"$f":"IF(5 = Q79, H79 * -1, H79)","v":0},{"$f":"IF(5 = Q79, I79 * -1, I79)","v":0},{"$f":"IF(5 = Q79, J79 * -1, J79)","v":0},{"$f":"IF(5 = Q79, K79 * -1, K79)","v":0},{"$f":"IF(5 = Q79, L79 * -1, L79)","v":0},{"$f":"IF(5 = Q79, M79 * -1, M79)","v":0},{"$f":"IF(5 = Q79, N79 * -1, N79)","v":0},{"$f":"IF(5 = Q79, O79 * -1, O79)","v":0},0,{"$f":"SUM(I79:N79)*2","v":0},null,{"$f":"SUM(L79:N79)*4","v":0},{"$f":"N79*12","v":0}]
[null,"Advertising AND Marketing Expense",{"$f":"SUM(C78:C79)","v":1908},3116,3116,{"$f":"SUM(F78:F79)","v":2486},{"$f":"SUM(G78:G79)","v":2486},{"$f":"SUM(H78:H79)","v":2486},{"$f":"SUM(I78:I79)","v":2486},{"$f":"SUM(J78:J79)","v":1296},{"$f":"SUM(K78:K79)","v":1296},1650,800,{"$f":"SUM(N78:N79)","v":1296},{"$f":"SUM(O78:O79)","v":24422},null,5,{"$f":"R79","v":"Rio@1604"},{"$f":"S79","v":"RIO"},{"$f":"T79","v":0},{"$f":"SUM(U78:U79)","v":{"$error":"#REF!"}},-1908,-3116,-3116,-2486,-2486,-2486,-2486,-1296,-1296,-1650,-800,-1296,-24422,24422,17648,null,{"$f":"SUM(L80:N80)*4","v":14984},{"$f":"N80*12","v":15552}]
[]
["Management Fees"]
["5701","Management Fee Expense",4616.1000000000004,5264,5158.3500000000004,5136.0600000000004,4695.91,5329.43,5329.43,5329.43,5603.57,5324,5677.61,5361.13,{"$f":"SUM(C83:N83)","v":62825.02},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q83,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q83, C83 * -1, C83)","v":-4616.1000000000004},{"$f":"IF(5 = Q83, D83 * -1, D83)","v":-5264},{"$f":"IF(5 = Q83, E83 * -1, E83)","v":-5158.3500000000004},{"$f":"IF(5 = Q83, F83 * -1, F83)","v":-5136.0600000000004},{"$f":"IF(5 = Q83, G83 * -1, G83)","v":-4695.91},{"$f":"IF(5 = Q83, H83 * -1, H83)","v":-5329.43},{"$f":"IF(5 = Q83, I83 * -1, I83)","v":-5329.43},{"$f":"IF(5 = Q83, J83 * -1, J83)","v":-5329.43},{"$f":"IF(5 = Q83, K83 * -1, K83)","v":-5603.57},{"$f":"IF(5 = Q83, L83 * -1, L83)","v":-5324},{"$f":"IF(5 = Q83, M83 * -1, M83)","v":-5677.61},{"$f":"IF(5 = Q83, N83 * -1, N83)","v":-5361.13},{"$f":"IF(5 = Q83, O83 * -1, O83)","v":-62825.02},{"$f":"O83","v":62825.02},{"$f":"SUM(I83:N83)*2","v":65250.340000000004},null,{"$f":"SUM(L83:N83)*4","v":65450.960000000006},{"$f":"N83*12","v":64333.56}]
[null,"Management Fees",{"$f":"C83","v":4616.1000000000004},5264,5158.3500000000004,5136.0600000000004,4695.91,5329.43,5329.43,5329.43,5603.57,5324,5677.61,{"$f":"N83","v":5361.13},62825.02,null,5,{"$f":"R83","v":"Rio@1604"},{"$f":"S83","v":"RIO"},{"$f":"T83","v":0},{"$f":"SUM(U83:U83)","v":{"$error":"#REF!"}},-4616.1000000000004,-5264,-5158.3500000000004,-5136.0600000000004,-4695.91,-5329.43,-5329.43,-5329.43,-5603.57,-5324,-5677.61,-5361.13,-62825.02,62825.02,65250.340000000004,null,65450.960000000006,64333.56]
[]
["Insurance Expense"]
["5801","Property Insurance",10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,{"$f":"SUM(C87:N87)","v":121537.32},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q87,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q87, C87 * -1, C87)","v":-10128.11},{"$f":"IF(5 = Q87, D87 * -1, D87)","v":-10128.11},{"$f":"IF(5 = Q87, E87 * -1, E87)","v":-10128.11},{"$f":"IF(5 = Q87, F87 * -1, F87)","v":-10128.11},{"$f":"IF(5 = Q87, G87 * -1, G87)","v":-10128.11},{"$f":"IF(5 = Q87, H87 * -1, H87)","v":-10128.11},{"$f":"IF(5 = Q87, I87 * -1, I87)","v":-10128.11},{"$f":"IF(5 = Q87, J87 * -1, J87)","v":-10128.11},{"$f":"IF(5 = Q87, K87 * -1, K87)","v":-10128.11},{"$f":"IF(5 = Q87, L87 * -1, L87)","v":-10128.11},{"$f":"IF(5 = Q87, M87 * -1, M87)","v":-10128.11},{"$f":"IF(5 = Q87, N87 * -1, N87)","v":-10128.11},{"$f":"IF(5 = Q87, O87 * -1, O87)","v":-121537.32},{"$f":"O87","v":121537.32},{"$f":"SUM(I87:N87)*2","v":121537.32},null,{"$f":"SUM(L87:N87)*4","v":121537.32},{"$f":"N87*12","v":121537.32}]
[null,"Insurance Expense",{"$f":"C87","v":10128.11},10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,10128.11,{"$f":"N87","v":10128.11},121537.32,null,5,{"$f":"R87","v":"Rio@1604"},{"$f":"S87","v":"RIO"},{"$f":"T87","v":0},{"$f":"SUM(U87:U87)","v":{"$error":"#REF!"}},-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-10128.11,-121537.32,121537.32,121537.32,null,121537.32,121537.32]
[]
["Property Tax Expense"]
["5901","Property Tax",26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,{"$f":"SUM(C91:N91)","v":323115.06},null,5,"Rio@1604","RIO",null,{"$f":" IF(5 = Q91,#REF! * -1,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(5 = Q91, C91 * -1, C91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, D91 * -1, D91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, E91 * -1, E91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, F91 * -1, F91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, G91 * -1, G91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, H91 * -1, H91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, I91 * -1, I91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, J91 * -1, J91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, K91 * -1, K91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, L91 * -1, L91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, M91 * -1, M91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, N91 * -1, N91)","v":-26926.255000000001},{"$f":"IF(5 = Q91, O91 * -1, O91)","v":-323115.06},{"$f":"O91","v":323115.06},{"$f":"SUM(I91:N91)*2","v":323115.06},null,{"$f":"SUM(L91:N91)*4","v":323115.06},{"$f":"N91*12","v":323115.06}]
[null,"Property Tax Expense",{"$f":"C91","v":26926.255000000001},26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,26926.255000000001,{"$f":"M91","v":26926.255000000001},26926.255000000001,323115.06,null,5,{"$f":"R91","v":"Rio@1604"},{"$f":"S91","v":"RIO"},{"$f":"T91","v":0},{"$f":"SUM(U91:U91)","v":{"$error":"#REF!"}},-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-26926.255000000001,-323115.06,323115.06,323115.06,null,323115.06,323115.06]
[]
[null,"Operating Expenses",{"$f":"SUM(C92,C88,C84,C80,C75,C65,C58,C47,C41)","v":86423.935000000012},92116.125,89868.214999999997,88185.907999999996,89125.088000000018,89373.412333333341,92300.135000000009,89258.714999999997,91035.622500000012,94409.891249999986,{"$f":"SUM(M92,M88,M84,M80,M75,M65,M58,M47,M41)","v":94345.161250000005},91883.455000000016,1088325.6633333333,null,5,{"$f":"R91","v":"Rio@1604"},{"$f":"S91","v":"RIO"},{"$f":"T91","v":0},{"$f":"SUM(U37:U40)+SUM(U44:U46)+SUM(U50:U57)+SUM(U61:U64)+SUM(U68:U74)+SUM(U78:U79)+SUM(U83:U83)+SUM(U87:U87)+SUM(U91:U91)","v":{"$error":"#REF!"}},-86423.934999999998,-92116.125,-89868.214999999997,-88185.907999999996,-89125.088000000003,-89373.412333333341,-92300.135000000009,-89258.714999999997,-91035.622500000012,-94409.891250000001,-94345.161250000005,-91883.455000000002,-1088325.6633333333,{"$f":"O94","v":1088325.6633333333},{"$f":"SUM(I94:N94)*2","v":1106465.96},null,{"$f":"SUM(L94:N94)*4","v":1122554.03},{"$f":"N94*12","v":1102601.4600000002}]
[]
[null,"Net Operating Income",{"$f":"C33-C94","v":93914.014999999999},93015.834999999963,98993.505000000005,96179.232000000018,83439.091999999975,90657.087666666659,79567.475000000006,93290.744999999995,95750.087500000009,90624.478750000009,92604.798750000016,93854.334999999992,1101890.6866666663,null,4,{"$f":"R91","v":"Rio@1604"},{"$f":"S91","v":"RIO"},{"$f":"T91","v":0},{"$f":"SUM(U8:U11)+SUM(U15:U30)+SUM(U37:U40)+SUM(U44:U46)+SUM(U50:U57)+SUM(U61:U64)+SUM(U68:U74)+SUM(U78:U79)+SUM(U83:U83)+SUM(U87:U87)+SUM(U91:U91)","v":{"$error":"#REF!"}},93914.014999999999,93015.834999999919,98993.50499999999,96179.232000000004,83439.091999999975,90657.087666666674,79567.47500000002,93290.74500000001,95750.087500000009,90624.478749999995,92604.798750000016,93854.335000000006,1101890.6866666665,{"$f":"O96","v":1101890.6866666663},{"$f":"SUM(I96:N96)*2","v":1091383.8400000001},null,{"$f":"SUM(L96:N96)*4","v":1108334.4500000002},{"$f":"N96*12","v":1126252.02}]