{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Fox Ridge Apartments"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"Fox Ridge Apartments","index":0,"n_rows":123,"n_cols":48,"rows_kept":123,"cut":false,"hidden":false,"merged":[[110,0,110,14],[88,0,88,14],[92,0,92,14],[101,0,101,14],[105,0,105,14],[109,0,109,14],[65,0,65,14],[69,0,69,14],[73,0,73,14],[77,0,77,14],[84,0,84,14],[42,0,42,14],[46,0,46,14],[53,0,53,14],[57,0,57,14],[61,0,61,14],[8,0,8,14],[9,0,9,14],[17,0,17,14],[37,0,37,14],[38,0,38,14],[1,0,1,14],[2,0,2,14],[3,0,3,14],[4,0,4,14],[7,0,7,14]]}
[]
["Income Statement - Trailing 12"]
["Fox Ridge Apartments"]
["Cash Basis"]
["Apr 2025 - Mar 2026"]
[]
["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: 0","Income Statement: 1","Income Statement: 2","Income Statement: 3","Income Statement: 4","Income Statement: 5","Income Statement: 6","Income Statement: 7","Income Statement: 8","Income Statement: 9","Income Statement: 10","Income Statement: 11","Income Statement: 31","Income Statement: 41","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: 51","Income Statement: Month 10 Change Sign","Income Statement: Month 11 Change Sign","Income Statement: Month 12 Change Sign","Income Statement: Total Change Sign"]
["Income"]
["Rental Income"]
["Rent- Base Rent"]
["41100","Gross Potential Rent- Tenant",19758.05,16982.310000000001,12047.93,21425.73,21782,21759,21726,22206,22206,19456.2,19477.3,18907,237733.52,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent","Net Income|Net Operating Income|Income|Rental Income|Rent- Base Rent","00000|00000|00000|00000|00001","Gross Potential Rent- Tenant",41100,1,95166,0,"4|4|4|4|4",2,1,{"$f":"IF(5 = Q11, C11 * -1, C11)","v":19758.05},{"$f":"IF(5 = Q11, D11 * -1, D11)","v":16982.310000000001},{"$f":"IF(5 = Q11, E11 * -1, E11)","v":12047.93},{"$f":"IF(5 = Q11, F11 * -1, F11)","v":21425.73},{"$f":"IF(5 = Q11, G11 * -1, G11)","v":21782},{"$f":"IF(5 = Q11, H11 * -1, H11)","v":21759},{"$f":"IF(5 = Q11, I11 * -1, I11)","v":21726},{"$f":"IF(5 = Q11, J11 * -1, J11)","v":22206},{"$f":"IF(5 = Q11, K11 * -1, K11)","v":22206},19456.2,{"$f":"IF(5 = Q11, L11 * -1, L11)","v":19456.2},{"$f":"IF(5 = Q11, M11 * -1, M11)","v":19477.3},{"$f":"IF(5 = Q11, N11 * -1, N11)","v":18907},{"$f":"IF(5 = Q11, O11 * -1, O11)","v":237733.52}]
["41200","Gain On Lease",0,0,75,22.12,0,0,0,0,0,0,0,0,97.12,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent","Net Income|Net Operating Income|Income|Rental Income|Rent- Base Rent","00000|00000|00000|00000|00001","Gain On Lease",41200,1,95147,2,"4|4|4|4|4",0,0,{"$f":"IF(5 = Q12, C12 * -1, C12)","v":0},{"$f":"IF(5 = Q12, D12 * -1, D12)","v":0},{"$f":"IF(5 = Q12, E12 * -1, E12)","v":75},{"$f":"IF(5 = Q12, F12 * -1, F12)","v":22.12},{"$f":"IF(5 = Q12, G12 * -1, G12)","v":0},{"$f":"IF(5 = Q12, H12 * -1, H12)","v":0},{"$f":"IF(5 = Q12, I12 * -1, I12)","v":0},{"$f":"IF(5 = Q12, J12 * -1, J12)","v":0},{"$f":"IF(5 = Q12, K12 * -1, K12)","v":0},0,{"$f":"IF(5 = Q12, L12 * -1, L12)","v":0},{"$f":"IF(5 = Q12, M12 * -1, M12)","v":0},{"$f":"IF(5 = Q12, N12 * -1, N12)","v":0},{"$f":"IF(5 = Q12, O12 * -1, O12)","v":97.12}]
["41300","Loss On Lease",0,0,-4772.62,-1332.25,-1632.25,-1632.25,-1632.25,-2112.25,-2083.25,0,0,0,-15197.12,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent","Net Income|Net Operating Income|Income|Rental Income|Rent- Base Rent","00000|00000|00000|00000|00001","Loss On Lease",41300,1,95151,3,"4|4|4|4|4",1,0,{"$f":"IF(5 = Q13, C13 * -1, C13)","v":0},{"$f":"IF(5 = Q13, D13 * -1, D13)","v":0},{"$f":"IF(5 = Q13, E13 * -1, E13)","v":-4772.62},{"$f":"IF(5 = Q13, F13 * -1, F13)","v":-1332.25},{"$f":"IF(5 = Q13, G13 * -1, G13)","v":-1632.25},{"$f":"IF(5 = Q13, H13 * -1, H13)","v":-1632.25},{"$f":"IF(5 = Q13, I13 * -1, I13)","v":-1632.25},{"$f":"IF(5 = Q13, J13 * -1, J13)","v":-2112.25},{"$f":"IF(5 = Q13, K13 * -1, K13)","v":-2083.25},0,{"$f":"IF(5 = Q13, L13 * -1, L13)","v":0},{"$f":"IF(5 = Q13, M13 * -1, M13)","v":0},{"$f":"IF(5 = Q13, N13 * -1, N13)","v":0},{"$f":"IF(5 = Q13, O13 * -1, O13)","v":-15197.12}]
["41400","Vacancy Loss",0,0,0,-471.06,0,0,0,0,-29,0,0,0,-500.06,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent","Net Income|Net Operating Income|Income|Rental Income|Rent- Base Rent","00000|00000|00000|00000|00001","Vacancy Loss",41400,1,95172,4,"4|4|4|4|4",0,0,{"$f":"IF(5 = Q14, C14 * -1, C14)","v":0},{"$f":"IF(5 = Q14, D14 * -1, D14)","v":0},{"$f":"IF(5 = Q14, E14 * -1, E14)","v":0},{"$f":"IF(5 = Q14, F14 * -1, F14)","v":-471.06},{"$f":"IF(5 = Q14, G14 * -1, G14)","v":0},{"$f":"IF(5 = Q14, H14 * -1, H14)","v":0},{"$f":"IF(5 = Q14, I14 * -1, I14)","v":0},{"$f":"IF(5 = Q14, J14 * -1, J14)","v":0},{"$f":"IF(5 = Q14, K14 * -1, K14)","v":-29},0,{"$f":"IF(5 = Q14, L14 * -1, L14)","v":0},{"$f":"IF(5 = Q14, M14 * -1, M14)","v":0},{"$f":"IF(5 = Q14, N14 * -1, N14)","v":0},{"$f":"IF(5 = Q14, O14 * -1, O14)","v":-500.06}]
["41450","Delinquency",0,0,4772.62,-2975.62,-935,-862,-180,-63,88,0,0,0,-155,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent","Net Income|Net Operating Income|Income|Rental Income|Rent- Base Rent","00000|00000|00000|00000|00001","Delinquency",41450,1,109134,5,"4|4|4|4|4",1,0,{"$f":"IF(5 = Q15, C15 * -1, C15)","v":0},{"$f":"IF(5 = Q15, D15 * -1, D15)","v":0},{"$f":"IF(5 = Q15, E15 * -1, E15)","v":4772.62},{"$f":"IF(5 = Q15, F15 * -1, F15)","v":-2975.62},{"$f":"IF(5 = Q15, G15 * -1, G15)","v":-935},{"$f":"IF(5 = Q15, H15 * -1, H15)","v":-862},{"$f":"IF(5 = Q15, I15 * -1, I15)","v":-180},{"$f":"IF(5 = Q15, J15 * -1, J15)","v":-63},{"$f":"IF(5 = Q15, K15 * -1, K15)","v":88},0,{"$f":"IF(5 = Q15, L15 * -1, L15)","v":0},{"$f":"IF(5 = Q15, M15 * -1, M15)","v":0},{"$f":"IF(5 = Q15, N15 * -1, N15)","v":0},{"$f":"IF(5 = Q15, O15 * -1, O15)","v":-155}]
[null,"Rent",{"$f":"IF(5 = Q16, AI16 * -1, AI16)","v":19758.05},{"$f":"IF(5 = Q16, AJ16 * -1, AJ16)","v":16982.310000000001},{"$f":"IF(5 = Q16, AK16 * -1, AK16)","v":12122.93},{"$f":"IF(5 = Q16, AL16 * -1, AL16)","v":16668.919999999998},{"$f":"IF(5 = Q16, AM16 * -1, AM16)","v":19214.75},{"$f":"IF(5 = Q16, AN16 * -1, AN16)","v":19264.75},{"$f":"IF(5 = Q16, AO16 * -1, AO16)","v":19913.75},{"$f":"IF(5 = Q16, AP16 * -1, AP16)","v":20030.75},{"$f":"IF(5 = Q16, AQ16 * -1, AQ16)","v":20181.75},{"$f":"IF(5 = Q16, AS16 * -1, AS16)","v":19456.2},{"$f":"IF(5 = Q16, AT16 * -1, AT16)","v":19477.3},{"$f":"IF(5 = Q16, AU16 * -1, AU16)","v":18907},{"$f":"IF(5 = Q16, AV16 * -1, AV16)","v":221978.46},null,4,{"$f":"R15","v":"Fox Ridge Apartments"},{"$f":"S15","v":0},{"$f":"T15","v":0},{"$nulls":14},{"$f":"SUM(AI11:AI15)","v":19758.05},16982.310000000001,12122.93,16668.919999999998,19214.75,19264.75,19913.75,20030.75,20181.75,null,{"$f":"SUM(AS11:AS15)","v":19456.2},{"$f":"SUM(AT11:AT15)","v":19477.3},{"$f":"SUM(AU11:AU15)","v":18907},{"$f":"SUM(AV11:AV15)","v":221978.46}]
[]
["Rent-Other"]
["42000","Rent-Other",0,471.07,0,0,0,0,0,0,0,0,0,0,471.07,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Rent-Other",42000,1,105616,0,"4|4|4|4|4",0,0,{"$f":"IF(5 = Q19, C19 * -1, C19)","v":0},{"$f":"IF(5 = Q19, D19 * -1, D19)","v":471.07},{"$f":"IF(5 = Q19, E19 * -1, E19)","v":0},{"$f":"IF(5 = Q19, F19 * -1, F19)","v":0},{"$f":"IF(5 = Q19, G19 * -1, G19)","v":0},{"$f":"IF(5 = Q19, H19 * -1, H19)","v":0},{"$f":"IF(5 = Q19, I19 * -1, I19)","v":0},{"$f":"IF(5 = Q19, J19 * -1, J19)","v":0},{"$f":"IF(5 = Q19, K19 * -1, K19)","v":0},0,{"$f":"IF(5 = Q19, L19 * -1, L19)","v":0},{"$f":"IF(5 = Q19, M19 * -1, M19)","v":0},{"$f":"IF(5 = Q19, N19 * -1, N19)","v":0},{"$f":"IF(5 = Q19, O19 * -1, O19)","v":471.07}]
["42200","Bonafide Carpet Cleaning Income",0,0,178,0,0,0,0,0,0,0,0,0,178,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Bonafide Carpet Cleaning Income",42200,1,105618,2,"4|4|4|4|4",0,0,0,0,178,0,0,0,0,0,0,0,0,0,0,178]
["42400","Convenience Fee Income",63.84,59.84,39.840000000000003,0,0,0,0,0,0,0,0,0,163.52000000000001,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Convenience Fee Income",42400,1,105620,4,"4|4|4|4|4",0,0,63.84,59.84,39.840000000000003,0,0,0,0,0,0,0,0,0,0,163.52000000000001]
["42500","Damages Owed Upon Move-out",0,0,0,0,0,0,0,0,0,115.97,0,55,170.97,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Damages Owed Upon Move-out",42500,1,95144,5,"4|4|4|4|4",0,1,0,0,0,0,0,0,0,0,0,115.97,115.97,0,55,170.97]
["42700","Late Fee Income",39,0,0,0,0,0,375,300,450,25,-100,125,1214,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Late Fee Income",42700,1,95150,9,"4|4|4|4|4",1,1,39,0,0,0,0,0,375,300,450,25,25,-100,125,1214]
["43100","NSF Fee Income",0,0,0,45,45,0,0,0,0,0,0,0,90,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","NSF Fee Income",43100,1,95167,13,"4|4|4|4|4",0,0,0,0,0,45,45,0,0,0,0,0,0,0,0,90]
["43300","Pet Rent",124,350,51,50,58,75,75,75,75,75,75,75,1158,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Pet Rent",43300,1,105626,14,"4|4|4|4|4",1,1,124,350,51,50,58,75,75,75,75,75,75,75,75,1158]
["43500","Renters Insurance Income",0,0,0,0,0,0,0,4.5,257.66000000000003,225,225,210,922.16,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Renters Insurance Income",43500,1,105629,17,"4|4|4|4|4",0,1,0,0,0,0,0,0,0,4.5,257.66000000000003,225,225,225,210,922.16]
["43700","Sec Dep Forfeiture (Income)",0,559.45000000000005,0,0,0,0,0,0,0,0,0,0,559.45000000000005,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Sec Dep Forfeiture (Income)",43700,1,105631,19,"4|4|4|4|4",0,0,0,559.45000000000005,0,0,0,0,0,0,0,0,0,0,0,559.45000000000005]
["43800","Smoking Charge (Monthly)",20,60,0,20,20,20,20,20,20,20,20,20,260,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Smoking Charge (Monthly)",43800,1,105632,20,"4|4|4|4|4",1,1,20,60,0,20,20,20,20,20,20,20,20,20,20,260]
["45100","Application Fee Income",0,0,0,0,0,0,0,0,60,0,0,0,60,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Application Fee Income",45100,1,95139,27,"4|4|4|4|4",0,0,0,0,0,0,0,0,0,0,60,0,0,0,0,60]
["45750","Water & Sewer Income",539,728.9,519,592.27,737,743,776,776,776,747,747,708,8389.17,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Water & Sewer Income",45750,1,105649,30,"4|4|4|4|4",1,1,539,728.9,519,592.27,737,743,776,776,776,747,747,747,708,8389.17]
["44300","Rent Reporting",0,0,0,0,0,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,62.65,null,4,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Income|Rental Income|Rent-Other","Net Income|Net Operating Income|Income|Rental Income|Rent-Other","00000|00000|00000|00000|00002","Rent Reporting",44300,1,95157,41,"4|4|4|4|4",1,1,0,0,0,0,0,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,8.9499999999999993,62.65]
[null,"Rent-Other",{"$f":"IF(5 = Q32, AI32 * -1, AI32)","v":785.84},{"$f":"IF(5 = Q32, AJ32 * -1, AJ32)","v":2229.2600000000002},{"$f":"IF(5 = Q32, AK32 * -1, AK32)","v":787.84},{"$f":"IF(5 = Q32, AL32 * -1, AL32)","v":707.27},{"$f":"IF(5 = Q32, AM32 * -1, AM32)","v":860},{"$f":"IF(5 = Q32, AN32 * -1, AN32)","v":846.95},{"$f":"IF(5 = Q32, AO32 * -1, AO32)","v":1254.95},{"$f":"IF(5 = Q32, AP32 * -1, AP32)","v":1184.45},{"$f":"IF(5 = Q32, AQ32 * -1, AQ32)","v":1647.6100000000001},{"$f":"IF(5 = Q32, AS32 * -1, AS32)","v":1216.92},{"$f":"IF(5 = Q32, AT32 * -1, AT32)","v":975.95},{"$f":"IF(5 = Q32, AU32 * -1, AU32)","v":1201.95},{"$f":"IF(5 = Q32, AV32 * -1, AV32)","v":13698.99},null,4,{"$f":"R31","v":"Fox Ridge Apartments"},{"$f":"S31","v":0},{"$f":"T31","v":0},{"$nulls":14},{"$f":"SUM(AI19:AI31)","v":785.84},2229.2600000000002,787.84,707.27,860,846.95,1254.95,1184.45,1647.6100000000001,null,{"$f":"SUM(AS19:AS31)","v":1216.92},{"$f":"SUM(AT19:AT31)","v":975.95},{"$f":"SUM(AU19:AU31)","v":1201.95},{"$f":"SUM(AV19:AV31)","v":13698.99}]
[]
[null,"Rental Income",{"$f":"IF(5 = Q34, AI34 * -1, AI34)","v":20543.89},{"$f":"IF(5 = Q34, AJ34 * -1, AJ34)","v":19211.57},{"$f":"IF(5 = Q34, AK34 * -1, AK34)","v":12910.77},{"$f":"IF(5 = Q34, AL34 * -1, AL34)","v":17376.189999999999},{"$f":"IF(5 = Q34, AM34 * -1, AM34)","v":20074.75},{"$f":"IF(5 = Q34, AN34 * -1, AN34)","v":20111.7},{"$f":"IF(5 = Q34, AO34 * -1, AO34)","v":21168.7},{"$f":"IF(5 = Q34, AP34 * -1, AP34)","v":21215.200000000001},{"$f":"IF(5 = Q34, AQ34 * -1, AQ34)","v":21829.360000000001},{"$f":"IF(5 = Q34, AS34 * -1, AS34)","v":20673.120000000003},{"$f":"IF(5 = Q34, AT34 * -1, AT34)","v":20453.25},{"$f":"IF(5 = Q34, AU34 * -1, AU34)","v":20108.95},{"$f":"IF(5 = Q34, AV34 * -1, AV34)","v":235677.44999999998},null,4,{"$f":"R31","v":"Fox Ridge Apartments"},{"$f":"S31","v":0},{"$f":"T31","v":0},{"$nulls":14},{"$f":"SUM(AI11:AI15)+SUM(AI19:AI31)","v":20543.89},19211.57,12910.77,17376.189999999999,20074.75,20111.7,21168.7,21215.200000000001,21829.360000000001,null,{"$f":"SUM(AS11:AS15)+SUM(AS19:AS31)","v":20673.120000000003},{"$f":"SUM(AT11:AT15)+SUM(AT19:AT31)","v":20453.25},{"$f":"SUM(AU11:AU15)+SUM(AU19:AU31)","v":20108.95},{"$f":"SUM(AV11:AV15)+SUM(AV19:AV31)","v":235677.44999999998}]
[]
[null,"Income",{"$f":"IF(5 = Q36, AI36 * -1, AI36)","v":20543.89},{"$f":"IF(5 = Q36, AJ36 * -1, AJ36)","v":19211.57},{"$f":"IF(5 = Q36, AK36 * -1, AK36)","v":12910.77},{"$f":"IF(5 = Q36, AL36 * -1, AL36)","v":17376.189999999999},{"$f":"IF(5 = Q36, AM36 * -1, AM36)","v":20074.75},{"$f":"IF(5 = Q36, AN36 * -1, AN36)","v":20111.7},{"$f":"IF(5 = Q36, AO36 * -1, AO36)","v":21168.7},{"$f":"IF(5 = Q36, AP36 * -1, AP36)","v":21215.200000000001},{"$f":"IF(5 = Q36, AQ36 * -1, AQ36)","v":21829.360000000001},{"$f":"IF(5 = Q36, AS36 * -1, AS36)","v":20673.120000000003},{"$f":"IF(5 = Q36, AT36 * -1, AT36)","v":20453.25},{"$f":"IF(5 = Q36, AU36 * -1, AU36)","v":20108.95},{"$f":"IF(5 = Q36, AV36 * -1, AV36)","v":235677.44999999998},null,4,{"$f":"R31","v":"Fox Ridge Apartments"},{"$f":"S31","v":0},{"$f":"T31","v":0},{"$nulls":14},{"$f":"SUM(AI11:AI15)+SUM(AI19:AI31)","v":20543.89},19211.57,12910.77,17376.189999999999,20074.75,20111.7,21168.7,21215.200000000001,21829.360000000001,null,{"$f":"SUM(AS11:AS15)+SUM(AS19:AS31)","v":20673.120000000003},{"$f":"SUM(AT11:AT15)+SUM(AT19:AT31)","v":20453.25},{"$f":"SUM(AU11:AU15)+SUM(AU19:AU31)","v":20108.95},{"$f":"SUM(AV11:AV15)+SUM(AV19:AV31)","v":235677.44999999998}]
[]
["Operating Expenses"]
["Advertising"]
["50000","Advertising - Internet and Paper",0,227,227,0,0,0,227,0,0,0,0,0,681,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Advertising","Net Income|Net Operating Income|Operating Expenses|Advertising","00000|00000|00001|00000","Advertising - Internet and Paper",50000,1,105681,0,"4|4|5|5",1,0,{"$f":"IF(5 = Q40, C40 * -1, C40)","v":0},{"$f":"IF(5 = Q40, D40 * -1, D40)","v":-227},{"$f":"IF(5 = Q40, E40 * -1, E40)","v":-227},{"$f":"IF(5 = Q40, F40 * -1, F40)","v":0},{"$f":"IF(5 = Q40, G40 * -1, G40)","v":0},{"$f":"IF(5 = Q40, H40 * -1, H40)","v":0},{"$f":"IF(5 = Q40, I40 * -1, I40)","v":-227},{"$f":"IF(5 = Q40, J40 * -1, J40)","v":0},{"$f":"IF(5 = Q40, K40 * -1, K40)","v":0},0,{"$f":"IF(5 = Q40, L40 * -1, L40)","v":0},{"$f":"IF(5 = Q40, M40 * -1, M40)","v":0},{"$f":"IF(5 = Q40, N40 * -1, N40)","v":0},{"$f":"IF(5 = Q40, O40 * -1, O40)","v":-681}]
[null,"Advertising",{"$f":"IF(5 = Q41, AI41 * -1, AI41)","v":0},{"$f":"IF(5 = Q41, AJ41 * -1, AJ41)","v":227},{"$f":"IF(5 = Q41, AK41 * -1, AK41)","v":227},{"$f":"IF(5 = Q41, AL41 * -1, AL41)","v":0},{"$f":"IF(5 = Q41, AM41 * -1, AM41)","v":0},{"$f":"IF(5 = Q41, AN41 * -1, AN41)","v":0},{"$f":"IF(5 = Q41, AO41 * -1, AO41)","v":227},{"$f":"IF(5 = Q41, AP41 * -1, AP41)","v":0},{"$f":"IF(5 = Q41, AQ41 * -1, AQ41)","v":0},{"$f":"IF(5 = Q41, AS41 * -1, AS41)","v":0},{"$f":"IF(5 = Q41, AT41 * -1, AT41)","v":0},{"$f":"IF(5 = Q41, AU41 * -1, AU41)","v":0},{"$f":"IF(5 = Q41, AV41 * -1, AV41)","v":681},null,5,{"$f":"R40","v":"Fox Ridge Apartments"},{"$f":"S40","v":0},{"$f":"T40","v":0},{"$nulls":14},{"$f":"SUM(AI40:AI40)","v":0},-227,-227,0,0,0,-227,0,0,null,{"$f":"SUM(AS40:AS40)","v":0},{"$f":"SUM(AT40:AT40)","v":0},{"$f":"SUM(AU40:AU40)","v":0},{"$f":"SUM(AV40:AV40)","v":-681}]
[]
["Auto"]
["51220","Monthly gasoline allowance",0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Auto","Net Income|Net Operating Income|Operating Expenses|Auto","00000|00000|00001|00001","Monthly gasoline allowance",51220,1,105692,9,"4|4|5|5",1,1,{"$f":"IF(5 = Q44, C44 * -1, C44)","v":0},{"$f":"IF(5 = Q44, D44 * -1, D44)","v":0},{"$f":"IF(5 = Q44, E44 * -1, E44)","v":0},{"$f":"IF(5 = Q44, F44 * -1, F44)","v":0},{"$f":"IF(5 = Q44, G44 * -1, G44)","v":0},{"$f":"IF(5 = Q44, H44 * -1, H44)","v":0},{"$f":"IF(5 = Q44, I44 * -1, I44)","v":0},{"$f":"IF(5 = Q44, J44 * -1, J44)","v":0},{"$f":"IF(5 = Q44, K44 * -1, K44)","v":0},-12.5,{"$f":"IF(5 = Q44, L44 * -1, L44)","v":0},{"$f":"IF(5 = Q44, M44 * -1, M44)","v":0},{"$f":"IF(5 = Q44, N44 * -1, N44)","v":0},{"$f":"IF(5 = Q44, O44 * -1, O44)","v":0}]
[null,"Auto",{"$f":"IF(5 = Q45, AI45 * -1, AI45)","v":0},{"$f":"IF(5 = Q45, AJ45 * -1, AJ45)","v":0},{"$f":"IF(5 = Q45, AK45 * -1, AK45)","v":0},{"$f":"IF(5 = Q45, AL45 * -1, AL45)","v":0},{"$f":"IF(5 = Q45, AM45 * -1, AM45)","v":0},{"$f":"IF(5 = Q45, AN45 * -1, AN45)","v":0},{"$f":"IF(5 = Q45, AO45 * -1, AO45)","v":0},{"$f":"IF(5 = Q45, AP45 * -1, AP45)","v":0},{"$f":"IF(5 = Q45, AQ45 * -1, AQ45)","v":0},{"$f":"IF(5 = Q45, AS45 * -1, AS45)","v":0},{"$f":"IF(5 = Q45, AT45 * -1, AT45)","v":0},{"$f":"IF(5 = Q45, AU45 * -1, AU45)","v":0},{"$f":"IF(5 = Q45, AV45 * -1, AV45)","v":0},null,5,{"$f":"R44","v":"Fox Ridge Apartments"},{"$f":"S44","v":0},{"$f":"T44","v":0},{"$nulls":14},{"$f":"SUM(AI44:AI44)","v":0},{"$f":"SUM(AJ44:AJ44)","v":0},{"$f":"SUM(AK44:AK44)","v":0},{"$f":"SUM(AL44:AL44)","v":0},{"$f":"SUM(AM44:AM44)","v":0},{"$f":"SUM(AN44:AN44)","v":0},{"$f":"SUM(AO44:AO44)","v":0},{"$f":"SUM(AP44:AP44)","v":0},{"$f":"SUM(AQ44:AQ44)","v":0},null,{"$f":"SUM(AS44:AS44)","v":0},{"$f":"SUM(AT44:AT44)","v":0},{"$f":"SUM(AU44:AU44)","v":0},{"$f":"SUM(AV44:AV44)","v":0}]
[]
["Cleaning & Maintenance"]
["52120","Cleaning Expense",0,0,265,820,0,0,0,0,0,0,0,345,1430,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","00000|00000|00001|00002","Cleaning Expense",52120,1,105696,1,"4|4|5|5",0,1,{"$f":"IF(5 = Q48, C48 * -1, C48)","v":0},{"$f":"IF(5 = Q48, D48 * -1, D48)","v":0},{"$f":"IF(5 = Q48, E48 * -1, E48)","v":-265},{"$f":"IF(5 = Q48, F48 * -1, F48)","v":-820},{"$f":"IF(5 = Q48, G48 * -1, G48)","v":0},{"$f":"IF(5 = Q48, H48 * -1, H48)","v":0},{"$f":"IF(5 = Q48, I48 * -1, I48)","v":0},{"$f":"IF(5 = Q48, J48 * -1, J48)","v":0},{"$f":"IF(5 = Q48, K48 * -1, K48)","v":0},0,{"$f":"IF(5 = Q48, L48 * -1, L48)","v":0},{"$f":"IF(5 = Q48, M48 * -1, M48)","v":0},{"$f":"IF(5 = Q48, N48 * -1, N48)","v":-345},{"$f":"IF(5 = Q48, O48 * -1, O48)","v":-1430}]
["52140","Garbage Removal Expense",211.59,201.59,201.59,201.59,201.59,201.59,201.59,201.59,201.59,225.78,225.78,225.78,2501.65,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","00000|00000|00001|00002","Garbage Removal Expense",52140,1,105698,3,"4|4|5|5",1,1,{"$f":"IF(5 = Q49, C49 * -1, C49)","v":-211.59},{"$f":"IF(5 = Q49, D49 * -1, D49)","v":-201.59},{"$f":"IF(5 = Q49, E49 * -1, E49)","v":-201.59},{"$f":"IF(5 = Q49, F49 * -1, F49)","v":-201.59},{"$f":"IF(5 = Q49, G49 * -1, G49)","v":-201.59},{"$f":"IF(5 = Q49, H49 * -1, H49)","v":-201.59},{"$f":"IF(5 = Q49, I49 * -1, I49)","v":-201.59},{"$f":"IF(5 = Q49, J49 * -1, J49)","v":-201.59},{"$f":"IF(5 = Q49, K49 * -1, K49)","v":-201.59},-225.78,{"$f":"IF(5 = Q49, L49 * -1, L49)","v":-225.78},{"$f":"IF(5 = Q49, M49 * -1, M49)","v":-225.78},{"$f":"IF(5 = Q49, N49 * -1, N49)","v":-225.78},{"$f":"IF(5 = Q49, O49 * -1, O49)","v":-2501.65}]
["52150","Landscaping & Snow Removal",0,501.13,1033.9000000000001,1155.23,1769.76,1086.6500000000001,1533.71,0,1488.87,278,0,159.12,9006.3700000000008,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","00000|00000|00001|00002","Landscaping & Snow Removal",52150,1,105699,4,"4|4|5|5",1,1,{"$f":"IF(5 = Q50, C50 * -1, C50)","v":0},{"$f":"IF(5 = Q50, D50 * -1, D50)","v":-501.13},{"$f":"IF(5 = Q50, E50 * -1, E50)","v":-1033.9000000000001},{"$f":"IF(5 = Q50, F50 * -1, F50)","v":-1155.23},{"$f":"IF(5 = Q50, G50 * -1, G50)","v":-1769.76},{"$f":"IF(5 = Q50, H50 * -1, H50)","v":-1086.6500000000001},{"$f":"IF(5 = Q50, I50 * -1, I50)","v":-1533.71},{"$f":"IF(5 = Q50, J50 * -1, J50)","v":0},{"$f":"IF(5 = Q50, K50 * -1, K50)","v":-1488.87},-278,{"$f":"IF(5 = Q50, L50 * -1, L50)","v":-278},{"$f":"IF(5 = Q50, M50 * -1, M50)","v":0},{"$f":"IF(5 = Q50, N50 * -1, N50)","v":-159.12},{"$f":"IF(5 = Q50, O50 * -1, O50)","v":-9006.3700000000008}]
["52170","Pest Control",155.15,0,0,0,0,0,0,0,0,0,0,0,155.15,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","Net Income|Net Operating Income|Operating Expenses|Cleaning & Maintenance","00000|00000|00001|00002","Pest Control",52170,1,105701,6,"4|4|5|5",0,0,{"$f":"IF(5 = Q51, C51 * -1, C51)","v":-155.15},{"$f":"IF(5 = Q51, D51 * -1, D51)","v":0},{"$f":"IF(5 = Q51, E51 * -1, E51)","v":0},{"$f":"IF(5 = Q51, F51 * -1, F51)","v":0},{"$f":"IF(5 = Q51, G51 * -1, G51)","v":0},{"$f":"IF(5 = Q51, H51 * -1, H51)","v":0},{"$f":"IF(5 = Q51, I51 * -1, I51)","v":0},{"$f":"IF(5 = Q51, J51 * -1, J51)","v":0},{"$f":"IF(5 = Q51, K51 * -1, K51)","v":0},0,{"$f":"IF(5 = Q51, L51 * -1, L51)","v":0},{"$f":"IF(5 = Q51, M51 * -1, M51)","v":0},{"$f":"IF(5 = Q51, N51 * -1, N51)","v":0},{"$f":"IF(5 = Q51, O51 * -1, O51)","v":-155.15}]
[null,"Cleaning & Maintenance",{"$f":"IF(5 = Q52, AI52 * -1, AI52)","v":366.74},{"$f":"IF(5 = Q52, AJ52 * -1, AJ52)","v":702.72},{"$f":"IF(5 = Q52, AK52 * -1, AK52)","v":1500.4900000000002},{"$f":"IF(5 = Q52, AL52 * -1, AL52)","v":2176.8200000000002},{"$f":"IF(5 = Q52, AM52 * -1, AM52)","v":1971.35},{"$f":"IF(5 = Q52, AN52 * -1, AN52)","v":1288.24},{"$f":"IF(5 = Q52, AO52 * -1, AO52)","v":1735.3},{"$f":"IF(5 = Q52, AP52 * -1, AP52)","v":201.59},{"$f":"IF(5 = Q52, AQ52 * -1, AQ52)","v":1690.4599999999998},{"$f":"IF(5 = Q52, AS52 * -1, AS52)","v":503.78},{"$f":"IF(5 = Q52, AT52 * -1, AT52)","v":225.78},{"$f":"IF(5 = Q52, AU52 * -1, AU52)","v":729.9},{"$f":"IF(5 = Q52, AV52 * -1, AV52)","v":13093.17},null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI48:AI51)","v":-366.74},{"$f":"SUM(AJ48:AJ51)","v":-702.72},{"$f":"SUM(AK48:AK51)","v":-1500.4900000000002},{"$f":"SUM(AL48:AL51)","v":-2176.8200000000002},{"$f":"SUM(AM48:AM51)","v":-1971.35},{"$f":"SUM(AN48:AN51)","v":-1288.24},{"$f":"SUM(AO48:AO51)","v":-1735.3},{"$f":"SUM(AP48:AP51)","v":-201.59},{"$f":"SUM(AQ48:AQ51)","v":-1690.4599999999998},null,{"$f":"SUM(AS48:AS51)","v":-503.78},{"$f":"SUM(AT48:AT51)","v":-225.78},{"$f":"SUM(AU48:AU51)","v":-729.9},{"$f":"SUM(AV48:AV51)","v":-13093.17}]
[]
["Insurance"]
["53500","Insurance Expense",790,790,797,797,797,0,879.67,879.67,879.67,941.44,949.16,882.53,9383.14,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Insurance","Net Income|Net Operating Income|Operating Expenses|Insurance","00000|00000|00001|00004","Insurance Expense",53500,1,105711,0,"4|4|5|5",1,1,{"$f":"IF(5 = Q55, C55 * -1, C55)","v":-790},{"$f":"IF(5 = Q55, D55 * -1, D55)","v":-790},{"$f":"IF(5 = Q55, E55 * -1, E55)","v":-797},{"$f":"IF(5 = Q55, F55 * -1, F55)","v":-797},{"$f":"IF(5 = Q55, G55 * -1, G55)","v":-797},{"$f":"IF(5 = Q55, H55 * -1, H55)","v":0},{"$f":"IF(5 = Q55, I55 * -1, I55)","v":-879.67},{"$f":"IF(5 = Q55, J55 * -1, J55)","v":-879.67},{"$f":"IF(5 = Q55, K55 * -1, K55)","v":-879.67},-941.44,{"$f":"IF(5 = Q55, L55 * -1, L55)","v":-941.44},{"$f":"IF(5 = Q55, M55 * -1, M55)","v":-949.16},{"$f":"IF(5 = Q55, N55 * -1, N55)","v":-882.53},{"$f":"IF(5 = Q55, O55 * -1, O55)","v":-9383.14}]
[null,"Insurance",{"$f":"IF(5 = Q56, AI56 * -1, AI56)","v":790},{"$f":"IF(5 = Q56, AJ56 * -1, AJ56)","v":790},{"$f":"IF(5 = Q56, AK56 * -1, AK56)","v":797},{"$f":"IF(5 = Q56, AL56 * -1, AL56)","v":797},{"$f":"IF(5 = Q56, AM56 * -1, AM56)","v":797},{"$f":"IF(5 = Q56, AN56 * -1, AN56)","v":0},{"$f":"IF(5 = Q56, AO56 * -1, AO56)","v":879.67},{"$f":"IF(5 = Q56, AP56 * -1, AP56)","v":879.67},{"$f":"IF(5 = Q56, AQ56 * -1, AQ56)","v":879.67},{"$f":"IF(5 = Q56, AS56 * -1, AS56)","v":941.44},{"$f":"IF(5 = Q56, AT56 * -1, AT56)","v":949.16},{"$f":"IF(5 = Q56, AU56 * -1, AU56)","v":882.53},{"$f":"IF(5 = Q56, AV56 * -1, AV56)","v":9383.14},null,5,{"$f":"R55","v":"Fox Ridge Apartments"},{"$f":"S55","v":0},{"$f":"T55","v":0},{"$nulls":14},{"$f":"SUM(AI55:AI55)","v":-790},-790,-797,-797,-797,0,-879.67,-879.67,-879.67,null,{"$f":"SUM(AS55:AS55)","v":-941.44},{"$f":"SUM(AT55:AT55)","v":-949.16},{"$f":"SUM(AU55:AU55)","v":-882.53},{"$f":"SUM(AV55:AV55)","v":-9383.14}]
[]
["Legal & Professional"]
["53850","Legal & Professional Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Legal & Professional","Net Income|Net Operating Income|Operating Expenses|Legal & Professional","00000|00000|00001|00005","Legal & Professional Fees",53850,1,105714,0,"4|4|5|5",0,0,{"$f":"IF(5 = Q59, C59 * -1, C59)","v":0},{"$f":"IF(5 = Q59, D59 * -1, D59)","v":0},{"$f":"IF(5 = Q59, E59 * -1, E59)","v":0},{"$f":"IF(5 = Q59, F59 * -1, F59)","v":0},{"$f":"IF(5 = Q59, G59 * -1, G59)","v":0},{"$f":"IF(5 = Q59, H59 * -1, H59)","v":0},{"$f":"IF(5 = Q59, I59 * -1, I59)","v":0},{"$f":"IF(5 = Q59, J59 * -1, J59)","v":0},{"$f":"IF(5 = Q59, K59 * -1, K59)","v":0},-1450,{"$f":"IF(5 = Q59, L59 * -1, L59)","v":0},{"$f":"IF(5 = Q59, M59 * -1, M59)","v":0},{"$f":"IF(5 = Q59, N59 * -1, N59)","v":0},{"$f":"IF(5 = Q59, O59 * -1, O59)","v":0}]
[null,"Legal & Professional",{"$f":"IF(5 = Q60, AI60 * -1, AI60)","v":0},{"$f":"IF(5 = Q60, AJ60 * -1, AJ60)","v":0},{"$f":"IF(5 = Q60, AK60 * -1, AK60)","v":0},{"$f":"IF(5 = Q60, AL60 * -1, AL60)","v":0},{"$f":"IF(5 = Q60, AM60 * -1, AM60)","v":0},{"$f":"IF(5 = Q60, AN60 * -1, AN60)","v":0},{"$f":"IF(5 = Q60, AO60 * -1, AO60)","v":0},{"$f":"IF(5 = Q60, AP60 * -1, AP60)","v":0},{"$f":"IF(5 = Q60, AQ60 * -1, AQ60)","v":0},{"$f":"IF(5 = Q60, AS60 * -1, AS60)","v":0},{"$f":"IF(5 = Q60, AT60 * -1, AT60)","v":0},{"$f":"IF(5 = Q60, AU60 * -1, AU60)","v":0},{"$f":"IF(5 = Q60, AV60 * -1, AV60)","v":0},null,5,{"$f":"R59","v":"Fox Ridge Apartments"},{"$f":"S59","v":0},{"$f":"T59","v":0},{"$nulls":14},{"$f":"SUM(AI59:AI59)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AS59:AS59)","v":0},{"$f":"SUM(AT59:AT59)","v":0},{"$f":"SUM(AU59:AU59)","v":0},{"$f":"SUM(AV59:AV59)","v":0}]
[]
["Management Fee Exp"]
["54000","Management Fees Expense",1240.1199999999999,1292.9000000000001,1221.2,1015.34,1050.49,1048.69,1067.44,1072.3399999999999,1082.29,1039.08,1022.04,1007.5,13159.43,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Management Fee Exp","Net Income|Net Operating Income|Operating Expenses|Management Fee Exp","00000|00000|00001|00006","Management Fees Expense",54000,1,95154,1,"4|4|5|5",1,1,{"$f":"IF(5 = Q63, C63 * -1, C63)","v":-1240.1199999999999},{"$f":"IF(5 = Q63, D63 * -1, D63)","v":-1292.9000000000001},{"$f":"IF(5 = Q63, E63 * -1, E63)","v":-1221.2},{"$f":"IF(5 = Q63, F63 * -1, F63)","v":-1015.34},{"$f":"IF(5 = Q63, G63 * -1, G63)","v":-1050.49},{"$f":"IF(5 = Q63, H63 * -1, H63)","v":-1048.69},{"$f":"IF(5 = Q63, I63 * -1, I63)","v":-1067.44},{"$f":"IF(5 = Q63, J63 * -1, J63)","v":-1072.3399999999999},{"$f":"IF(5 = Q63, K63 * -1, K63)","v":-1082.29},-1039.08,{"$f":"IF(5 = Q63, L63 * -1, L63)","v":-1039.08},{"$f":"IF(5 = Q63, M63 * -1, M63)","v":-1022.04},{"$f":"IF(5 = Q63, N63 * -1, N63)","v":-1007.5},{"$f":"IF(5 = Q63, O63 * -1, O63)","v":-13159.43}]
[null,"Management Fee Exp",{"$f":"IF(5 = Q64, AI64 * -1, AI64)","v":1240.1199999999999},{"$f":"IF(5 = Q64, AJ64 * -1, AJ64)","v":1292.9000000000001},{"$f":"IF(5 = Q64, AK64 * -1, AK64)","v":1221.2},{"$f":"IF(5 = Q64, AL64 * -1, AL64)","v":1015.34},{"$f":"IF(5 = Q64, AM64 * -1, AM64)","v":1050.49},{"$f":"IF(5 = Q64, AN64 * -1, AN64)","v":1048.69},{"$f":"IF(5 = Q64, AO64 * -1, AO64)","v":1067.44},{"$f":"IF(5 = Q64, AP64 * -1, AP64)","v":1072.3399999999999},{"$f":"IF(5 = Q64, AQ64 * -1, AQ64)","v":1082.29},{"$f":"IF(5 = Q64, AS64 * -1, AS64)","v":1039.08},{"$f":"IF(5 = Q64, AT64 * -1, AT64)","v":1022.04},{"$f":"IF(5 = Q64, AU64 * -1, AU64)","v":1007.5},{"$f":"IF(5 = Q64, AV64 * -1, AV64)","v":13159.43},null,5,{"$f":"R63","v":"Fox Ridge Apartments"},{"$f":"S63","v":0},{"$f":"T63","v":0},{"$nulls":14},{"$f":"SUM(AI63:AI63)","v":-1240.1199999999999},-1292.9000000000001,-1221.2,-1015.34,-1050.49,-1048.69,-1067.44,-1072.3399999999999,-1082.29,null,{"$f":"SUM(AS63:AS63)","v":-1039.08},{"$f":"SUM(AT63:AT63)","v":-1022.04},{"$f":"SUM(AU63:AU63)","v":-1007.5},{"$f":"SUM(AV63:AV63)","v":-13159.43}]
[]
["Interest Exp"]
["54500","Mortgage Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Interest Exp","Net Income|Net Operating Income|Operating Expenses|Interest Exp","00000|00000|00001|00007","Mortgage Interest",54500,1,105716,0,"4|4|5|5",1,1,{"$f":"IF(5 = Q67, C67 * -1, C67)","v":0},{"$f":"IF(5 = Q67, D67 * -1, D67)","v":0},{"$f":"IF(5 = Q67, E67 * -1, E67)","v":0},{"$f":"IF(5 = Q67, F67 * -1, F67)","v":0},{"$f":"IF(5 = Q67, G67 * -1, G67)","v":0},{"$f":"IF(5 = Q67, H67 * -1, H67)","v":0},{"$f":"IF(5 = Q67, I67 * -1, I67)","v":0},{"$f":"IF(5 = Q67, J67 * -1, J67)","v":0},{"$f":"IF(5 = Q67, K67 * -1, K67)","v":0},-2360.6,{"$f":"IF(5 = Q67, L67 * -1, L67)","v":0},{"$f":"IF(5 = Q67, M67 * -1, M67)","v":0},{"$f":"IF(5 = Q67, N67 * -1, N67)","v":0},{"$f":"IF(5 = Q67, O67 * -1, O67)","v":0}]
[null,"Interest Exp",{"$f":"IF(5 = Q68, AI68 * -1, AI68)","v":0},{"$f":"IF(5 = Q68, AJ68 * -1, AJ68)","v":0},{"$f":"IF(5 = Q68, AK68 * -1, AK68)","v":0},{"$f":"IF(5 = Q68, AL68 * -1, AL68)","v":0},{"$f":"IF(5 = Q68, AM68 * -1, AM68)","v":0},{"$f":"IF(5 = Q68, AN68 * -1, AN68)","v":0},{"$f":"IF(5 = Q68, AO68 * -1, AO68)","v":0},{"$f":"IF(5 = Q68, AP68 * -1, AP68)","v":0},{"$f":"IF(5 = Q68, AQ68 * -1, AQ68)","v":0},{"$f":"IF(5 = Q68, AS68 * -1, AS68)","v":0},{"$f":"IF(5 = Q68, AT68 * -1, AT68)","v":0},{"$f":"IF(5 = Q68, AU68 * -1, AU68)","v":0},{"$f":"IF(5 = Q68, AV68 * -1, AV68)","v":0},null,5,{"$f":"R67","v":"Fox Ridge Apartments"},{"$f":"S67","v":0},{"$f":"T67","v":0},{"$nulls":14},{"$f":"SUM(AI67:AI67)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AS67:AS67)","v":0},{"$f":"SUM(AT67:AT67)","v":0},{"$f":"SUM(AU67:AU67)","v":0},{"$f":"SUM(AV67:AV67)","v":0}]
[]
["Rent Exp"]
["59000","Rent Expense",0,0,0,0,0,0,0,0,0,0,0,0,0,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Rent Exp","Net Income|Net Operating Income|Operating Expenses|Rent Exp","00000|00000|00001|00008","Rent Expense",59000,1,105722,1,"4|4|5|5",1,1,{"$f":"IF(5 = Q71, C71 * -1, C71)","v":0},{"$f":"IF(5 = Q71, D71 * -1, D71)","v":0},{"$f":"IF(5 = Q71, E71 * -1, E71)","v":0},{"$f":"IF(5 = Q71, F71 * -1, F71)","v":0},{"$f":"IF(5 = Q71, G71 * -1, G71)","v":0},{"$f":"IF(5 = Q71, H71 * -1, H71)","v":0},{"$f":"IF(5 = Q71, I71 * -1, I71)","v":0},{"$f":"IF(5 = Q71, J71 * -1, J71)","v":0},{"$f":"IF(5 = Q71, K71 * -1, K71)","v":0},-208.95,{"$f":"IF(5 = Q71, L71 * -1, L71)","v":0},{"$f":"IF(5 = Q71, M71 * -1, M71)","v":0},{"$f":"IF(5 = Q71, N71 * -1, N71)","v":0},{"$f":"IF(5 = Q71, O71 * -1, O71)","v":0}]
[null,"Rent Exp",{"$f":"IF(5 = Q72, AI72 * -1, AI72)","v":0},{"$f":"IF(5 = Q72, AJ72 * -1, AJ72)","v":0},{"$f":"IF(5 = Q72, AK72 * -1, AK72)","v":0},{"$f":"IF(5 = Q72, AL72 * -1, AL72)","v":0},{"$f":"IF(5 = Q72, AM72 * -1, AM72)","v":0},{"$f":"IF(5 = Q72, AN72 * -1, AN72)","v":0},{"$f":"IF(5 = Q72, AO72 * -1, AO72)","v":0},{"$f":"IF(5 = Q72, AP72 * -1, AP72)","v":0},{"$f":"IF(5 = Q72, AQ72 * -1, AQ72)","v":0},{"$f":"IF(5 = Q72, AS72 * -1, AS72)","v":0},{"$f":"IF(5 = Q72, AT72 * -1, AT72)","v":0},{"$f":"IF(5 = Q72, AU72 * -1, AU72)","v":0},{"$f":"IF(5 = Q72, AV72 * -1, AV72)","v":0},null,5,{"$f":"R71","v":"Fox Ridge Apartments"},{"$f":"S71","v":0},{"$f":"T71","v":0},{"$nulls":14},{"$f":"SUM(AI71:AI71)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AS71:AS71)","v":0},{"$f":"SUM(AT71:AT71)","v":0},{"$f":"SUM(AU71:AU71)","v":0},{"$f":"SUM(AV71:AV71)","v":0}]
[]
["Taxes"]
["60130","Property Taxes' Expense",0,0,0,0,0,0,0,0,22430.29,0,0,0,22430.29,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Taxes","Net Income|Net Operating Income|Operating Expenses|Taxes","00000|00000|00001|00009","Property Taxes' Expense",60130,1,105732,2,"4|4|5|5",0,0,{"$f":"IF(5 = Q75, C75 * -1, C75)","v":0},{"$f":"IF(5 = Q75, D75 * -1, D75)","v":0},{"$f":"IF(5 = Q75, E75 * -1, E75)","v":0},{"$f":"IF(5 = Q75, F75 * -1, F75)","v":0},{"$f":"IF(5 = Q75, G75 * -1, G75)","v":0},{"$f":"IF(5 = Q75, H75 * -1, H75)","v":0},{"$f":"IF(5 = Q75, I75 * -1, I75)","v":0},{"$f":"IF(5 = Q75, J75 * -1, J75)","v":0},{"$f":"IF(5 = Q75, K75 * -1, K75)","v":-22430.29},0,{"$f":"IF(5 = Q75, L75 * -1, L75)","v":0},{"$f":"IF(5 = Q75, M75 * -1, M75)","v":0},{"$f":"IF(5 = Q75, N75 * -1, N75)","v":0},{"$f":"IF(5 = Q75, O75 * -1, O75)","v":-22430.29}]
[null,"Taxes",{"$f":"IF(5 = Q76, AI76 * -1, AI76)","v":0},{"$f":"IF(5 = Q76, AJ76 * -1, AJ76)","v":0},{"$f":"IF(5 = Q76, AK76 * -1, AK76)","v":0},{"$f":"IF(5 = Q76, AL76 * -1, AL76)","v":0},{"$f":"IF(5 = Q76, AM76 * -1, AM76)","v":0},{"$f":"IF(5 = Q76, AN76 * -1, AN76)","v":0},{"$f":"IF(5 = Q76, AO76 * -1, AO76)","v":0},{"$f":"IF(5 = Q76, AP76 * -1, AP76)","v":0},{"$f":"IF(5 = Q76, AQ76 * -1, AQ76)","v":22430.29},{"$f":"IF(5 = Q76, AS76 * -1, AS76)","v":0},{"$f":"IF(5 = Q76, AT76 * -1, AT76)","v":0},{"$f":"IF(5 = Q76, AU76 * -1, AU76)","v":0},{"$f":"IF(5 = Q76, AV76 * -1, AV76)","v":22430.29},null,5,{"$f":"R75","v":"Fox Ridge Apartments"},{"$f":"S75","v":0},{"$f":"T75","v":0},{"$nulls":14},{"$f":"SUM(AI75:AI75)","v":0},0,0,0,0,0,0,0,-22430.29,null,{"$f":"SUM(AS75:AS75)","v":0},{"$f":"SUM(AT75:AT75)","v":0},{"$f":"SUM(AU75:AU75)","v":0},{"$f":"SUM(AV75:AV75)","v":-22430.29}]
[]
["Utilities"]
["60170","Electric (utilities)",183.16,190.44,149.37,144.82,141.94999999999999,143.76,155.66,181.61,245,220.07,209.4,286.01,2251.25,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Utilities","Net Income|Net Operating Income|Operating Expenses|Utilities","00000|00000|00001|00010","Electric (utilities)",60170,1,105736,1,"4|4|5|5",1,1,{"$f":"IF(5 = Q79, C79 * -1, C79)","v":-183.16},{"$f":"IF(5 = Q79, D79 * -1, D79)","v":-190.44},{"$f":"IF(5 = Q79, E79 * -1, E79)","v":-149.37},{"$f":"IF(5 = Q79, F79 * -1, F79)","v":-144.82},{"$f":"IF(5 = Q79, G79 * -1, G79)","v":-141.94999999999999},{"$f":"IF(5 = Q79, H79 * -1, H79)","v":-143.76},{"$f":"IF(5 = Q79, I79 * -1, I79)","v":-155.66},{"$f":"IF(5 = Q79, J79 * -1, J79)","v":-181.61},{"$f":"IF(5 = Q79, K79 * -1, K79)","v":-245},-220.07,{"$f":"IF(5 = Q79, L79 * -1, L79)","v":-220.07},{"$f":"IF(5 = Q79, M79 * -1, M79)","v":-209.4},{"$f":"IF(5 = Q79, N79 * -1, N79)","v":-286.01},{"$f":"IF(5 = Q79, O79 * -1, O79)","v":-2251.25}]
["60180","Gas (utilities/heat)",921.56,614.73,227.25,250.69,208.64,137.18,145.9,232.57,734.73,1896.26,2225.98,1230.06,8825.5499999999993,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Utilities","Net Income|Net Operating Income|Operating Expenses|Utilities","00000|00000|00001|00010","Gas (utilities/heat)",60180,1,105737,2,"4|4|5|5",1,1,{"$f":"IF(5 = Q80, C80 * -1, C80)","v":-921.56},{"$f":"IF(5 = Q80, D80 * -1, D80)","v":-614.73},{"$f":"IF(5 = Q80, E80 * -1, E80)","v":-227.25},{"$f":"IF(5 = Q80, F80 * -1, F80)","v":-250.69},{"$f":"IF(5 = Q80, G80 * -1, G80)","v":-208.64},{"$f":"IF(5 = Q80, H80 * -1, H80)","v":-137.18},{"$f":"IF(5 = Q80, I80 * -1, I80)","v":-145.9},{"$f":"IF(5 = Q80, J80 * -1, J80)","v":-232.57},{"$f":"IF(5 = Q80, K80 * -1, K80)","v":-734.73},-1896.26,{"$f":"IF(5 = Q80, L80 * -1, L80)","v":-1896.26},{"$f":"IF(5 = Q80, M80 * -1, M80)","v":-2225.98},{"$f":"IF(5 = Q80, N80 * -1, N80)","v":-1230.06},{"$f":"IF(5 = Q80, O80 * -1, O80)","v":-8825.5499999999993}]
["60220","Vacant unit utilities Expense",0,0,24.44,49.41,0,0,0,0,0,0,22.44,19.2,115.49,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Utilities","Net Income|Net Operating Income|Operating Expenses|Utilities","00000|00000|00001|00010","Vacant unit utilities Expense",60220,1,105741,6,"4|4|5|5",0,1,{"$f":"IF(5 = Q81, C81 * -1, C81)","v":0},{"$f":"IF(5 = Q81, D81 * -1, D81)","v":0},{"$f":"IF(5 = Q81, E81 * -1, E81)","v":-24.44},{"$f":"IF(5 = Q81, F81 * -1, F81)","v":-49.41},{"$f":"IF(5 = Q81, G81 * -1, G81)","v":0},{"$f":"IF(5 = Q81, H81 * -1, H81)","v":0},{"$f":"IF(5 = Q81, I81 * -1, I81)","v":0},{"$f":"IF(5 = Q81, J81 * -1, J81)","v":0},{"$f":"IF(5 = Q81, K81 * -1, K81)","v":0},0,{"$f":"IF(5 = Q81, L81 * -1, L81)","v":0},{"$f":"IF(5 = Q81, M81 * -1, M81)","v":-22.44},{"$f":"IF(5 = Q81, N81 * -1, N81)","v":-19.2},{"$f":"IF(5 = Q81, O81 * -1, O81)","v":-115.49}]
["60230","Water & Sewer Expense",1107.8699999999999,1799.22,835.3,1106.92,1120.67,1309.8900000000001,1116.32,982.98,1034.45,1028.74,1094.1099999999999,1026.2,13562.67,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Utilities","Net Income|Net Operating Income|Operating Expenses|Utilities","00000|00000|00001|00010","Water & Sewer Expense",60230,1,105742,7,"4|4|5|5",1,1,{"$f":"IF(5 = Q82, C82 * -1, C82)","v":-1107.8699999999999},{"$f":"IF(5 = Q82, D82 * -1, D82)","v":-1799.22},{"$f":"IF(5 = Q82, E82 * -1, E82)","v":-835.3},{"$f":"IF(5 = Q82, F82 * -1, F82)","v":-1106.92},{"$f":"IF(5 = Q82, G82 * -1, G82)","v":-1120.67},{"$f":"IF(5 = Q82, H82 * -1, H82)","v":-1309.8900000000001},{"$f":"IF(5 = Q82, I82 * -1, I82)","v":-1116.32},{"$f":"IF(5 = Q82, J82 * -1, J82)","v":-982.98},{"$f":"IF(5 = Q82, K82 * -1, K82)","v":-1034.45},-1028.74,{"$f":"IF(5 = Q82, L82 * -1, L82)","v":-1028.74},{"$f":"IF(5 = Q82, M82 * -1, M82)","v":-1094.1099999999999},{"$f":"IF(5 = Q82, N82 * -1, N82)","v":-1026.2},{"$f":"IF(5 = Q82, O82 * -1, O82)","v":-13562.67}]
[null,"Utilities",{"$f":"IF(5 = Q83, AI83 * -1, AI83)","v":2212.59},{"$f":"IF(5 = Q83, AJ83 * -1, AJ83)","v":2604.3900000000003},{"$f":"IF(5 = Q83, AK83 * -1, AK83)","v":1236.3599999999999},{"$f":"IF(5 = Q83, AL83 * -1, AL83)","v":1551.8400000000001},{"$f":"IF(5 = Q83, AM83 * -1, AM83)","v":1471.26},{"$f":"IF(5 = Q83, AN83 * -1, AN83)","v":1590.8300000000002},{"$f":"IF(5 = Q83, AO83 * -1, AO83)","v":1417.8799999999999},{"$f":"IF(5 = Q83, AP83 * -1, AP83)","v":1397.16},{"$f":"IF(5 = Q83, AQ83 * -1, AQ83)","v":2014.18},{"$f":"IF(5 = Q83, AS83 * -1, AS83)","v":3145.0699999999997},{"$f":"IF(5 = Q83, AT83 * -1, AT83)","v":3551.9300000000003},{"$f":"IF(5 = Q83, AU83 * -1, AU83)","v":2561.4700000000003},{"$f":"IF(5 = Q83, AV83 * -1, AV83)","v":24754.959999999999},null,5,{"$f":"R82","v":"Fox Ridge Apartments"},{"$f":"S82","v":0},{"$f":"T82","v":0},{"$nulls":14},{"$f":"SUM(AI79:AI82)","v":-2212.59},{"$f":"SUM(AJ79:AJ82)","v":-2604.3900000000003},{"$f":"SUM(AK79:AK82)","v":-1236.3599999999999},{"$f":"SUM(AL79:AL82)","v":-1551.8400000000001},{"$f":"SUM(AM79:AM82)","v":-1471.26},{"$f":"SUM(AN79:AN82)","v":-1590.8300000000002},{"$f":"SUM(AO79:AO82)","v":-1417.8799999999999},{"$f":"SUM(AP79:AP82)","v":-1397.16},{"$f":"SUM(AQ79:AQ82)","v":-2014.18},null,{"$f":"SUM(AS79:AS82)","v":-3145.0699999999997},{"$f":"SUM(AT79:AT82)","v":-3551.9300000000003},{"$f":"SUM(AU79:AU82)","v":-2561.4700000000003},{"$f":"SUM(AV79:AV82)","v":-24754.959999999999}]
[]
["Salary & Wages"]
["61130","Payroll- Salary and Wages",0,0,143.38,91.76,63.99,81.569999999999993,489.76,276.7,531.61,919.52,2627.76,1597.76,6823.81,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Salary & Wages","Net Income|Net Operating Income|Operating Expenses|Salary & Wages","00000|00000|00001|00011","Payroll- Salary and Wages",61130,1,106146,0,"4|4|5|5",1,1,{"$f":"IF(5 = Q86, C86 * -1, C86)","v":0},{"$f":"IF(5 = Q86, D86 * -1, D86)","v":0},{"$f":"IF(5 = Q86, E86 * -1, E86)","v":-143.38},{"$f":"IF(5 = Q86, F86 * -1, F86)","v":-91.76},{"$f":"IF(5 = Q86, G86 * -1, G86)","v":-63.99},{"$f":"IF(5 = Q86, H86 * -1, H86)","v":-81.569999999999993},{"$f":"IF(5 = Q86, I86 * -1, I86)","v":-489.76},{"$f":"IF(5 = Q86, J86 * -1, J86)","v":-276.7},{"$f":"IF(5 = Q86, K86 * -1, K86)","v":-531.61},-919.52,{"$f":"IF(5 = Q86, L86 * -1, L86)","v":-919.52},{"$f":"IF(5 = Q86, M86 * -1, M86)","v":-2627.76},{"$f":"IF(5 = Q86, N86 * -1, N86)","v":-1597.76},{"$f":"IF(5 = Q86, O86 * -1, O86)","v":-6823.81}]
[null,"Salary & Wages",{"$f":"IF(5 = Q87, AI87 * -1, AI87)","v":0},{"$f":"IF(5 = Q87, AJ87 * -1, AJ87)","v":0},{"$f":"IF(5 = Q87, AK87 * -1, AK87)","v":143.38},{"$f":"IF(5 = Q87, AL87 * -1, AL87)","v":91.76},{"$f":"IF(5 = Q87, AM87 * -1, AM87)","v":63.99},{"$f":"IF(5 = Q87, AN87 * -1, AN87)","v":81.569999999999993},{"$f":"IF(5 = Q87, AO87 * -1, AO87)","v":489.76},{"$f":"IF(5 = Q87, AP87 * -1, AP87)","v":276.7},{"$f":"IF(5 = Q87, AQ87 * -1, AQ87)","v":531.61},{"$f":"IF(5 = Q87, AS87 * -1, AS87)","v":919.52},{"$f":"IF(5 = Q87, AT87 * -1, AT87)","v":2627.76},{"$f":"IF(5 = Q87, AU87 * -1, AU87)","v":1597.76},{"$f":"IF(5 = Q87, AV87 * -1, AV87)","v":6823.81},null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI86:AI86)","v":0},{"$f":"SUM(AJ86:AJ86)","v":0},{"$f":"SUM(AK86:AK86)","v":-143.38},{"$f":"SUM(AL86:AL86)","v":-91.76},{"$f":"SUM(AM86:AM86)","v":-63.99},{"$f":"SUM(AN86:AN86)","v":-81.569999999999993},{"$f":"SUM(AO86:AO86)","v":-489.76},{"$f":"SUM(AP86:AP86)","v":-276.7},{"$f":"SUM(AQ86:AQ86)","v":-531.61},null,{"$f":"SUM(AS86:AS86)","v":-919.52},{"$f":"SUM(AT86:AT86)","v":-2627.76},{"$f":"SUM(AU86:AU86)","v":-1597.76},{"$f":"SUM(AV86:AV86)","v":-6823.81}]
[]
["Supplies"]
["58000","Supplies / Job Materials",1504.14,1018.34,43.24,0,18.97,7.23,365.26,579.91999999999996,85.59,340.59,362.84,457.64,{"$f":"SUM(C90:N90)","v":4783.76},null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Supplies","Net Income|Net Operating Income|Operating Expenses|Supplies","00000|00000|00001|00012","Supplies / Job Materials",58000,1,105782,0,"4|4|5|5",1,1,{"$f":"IF(5 = Q90, C90 * -1, C90)","v":-1504.14},{"$f":"IF(5 = Q90, D90 * -1, D90)","v":-1018.34},{"$f":"IF(5 = Q90, E90 * -1, E90)","v":-43.24},{"$f":"IF(5 = Q90, F90 * -1, F90)","v":0},{"$f":"IF(5 = Q90, G90 * -1, G90)","v":-18.97},{"$f":"IF(5 = Q90, H90 * -1, H90)","v":-7.23},{"$f":"IF(5 = Q90, I90 * -1, I90)","v":-365.26},{"$f":"IF(5 = Q90, J90 * -1, J90)","v":-579.91999999999996},{"$f":"IF(5 = Q90, K90 * -1, K90)","v":-85.59},-340.59,{"$f":"IF(5 = Q90, L90 * -1, L90)","v":-340.59},{"$f":"IF(5 = Q90, M90 * -1, M90)","v":-362.84},{"$f":"IF(5 = Q90, N90 * -1, N90)","v":-457.64},{"$f":"IF(5 = Q90, O90 * -1, O90)","v":-4783.76}]
[null,"Supplies",{"$f":"IF(5 = Q91, AI91 * -1, AI91)","v":1504.14},{"$f":"IF(5 = Q91, AJ91 * -1, AJ91)","v":1018.34},{"$f":"IF(5 = Q91, AK91 * -1, AK91)","v":43.24},{"$f":"IF(5 = Q91, AL91 * -1, AL91)","v":0},{"$f":"IF(5 = Q91, AM91 * -1, AM91)","v":18.97},{"$f":"IF(5 = Q91, AN91 * -1, AN91)","v":7.23},{"$f":"IF(5 = Q91, AO91 * -1, AO91)","v":365.26},{"$f":"IF(5 = Q91, AP91 * -1, AP91)","v":579.91999999999996},{"$f":"IF(5 = Q91, AQ91 * -1, AQ91)","v":85.59},{"$f":"IF(5 = Q91, AS91 * -1, AS91)","v":340.59},{"$f":"IF(5 = Q91, AT91 * -1, AT91)","v":362.84},{"$f":"IF(5 = Q91, AU91 * -1, AU91)","v":457.64},{"$f":"IF(5 = Q91, AV91 * -1, AV91)","v":4783.76},null,5,{"$f":"R90","v":"Fox Ridge Apartments"},{"$f":"S90","v":0},{"$f":"T90","v":0},{"$nulls":14},{"$f":"SUM(AI90:AI90)","v":-1504.14},-1018.34,-43.24,0,-18.97,-7.23,-365.26,-579.91999999999996,-85.59,null,{"$f":"SUM(AS90:AS90)","v":-340.59},{"$f":"SUM(AT90:AT90)","v":-362.84},{"$f":"SUM(AU90:AU90)","v":-457.64},{"$f":"SUM(AV90:AV90)","v":-4783.76}]
[]
["Repairs"]
["55110","Appliance Repair",0,0,0,0,529.78,0,0,0,0,0,0,135.04,664.82,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Appliance Repair",55110,1,105783,1,"4|4|5|5",0,1,{"$f":"IF(5 = Q94, C94 * -1, C94)","v":0},{"$f":"IF(5 = Q94, D94 * -1, D94)","v":0},{"$f":"IF(5 = Q94, E94 * -1, E94)","v":0},{"$f":"IF(5 = Q94, F94 * -1, F94)","v":0},{"$f":"IF(5 = Q94, G94 * -1, G94)","v":-529.78},{"$f":"IF(5 = Q94, H94 * -1, H94)","v":0},{"$f":"IF(5 = Q94, I94 * -1, I94)","v":0},{"$f":"IF(5 = Q94, J94 * -1, J94)","v":0},{"$f":"IF(5 = Q94, K94 * -1, K94)","v":0},0,{"$f":"IF(5 = Q94, L94 * -1, L94)","v":0},{"$f":"IF(5 = Q94, M94 * -1, M94)","v":0},{"$f":"IF(5 = Q94, N94 * -1, N94)","v":-135.04},{"$f":"IF(5 = Q94, O94 * -1, O94)","v":-664.82}]
["55220","Paint (material)",0,0,130.43,0,0,298.08999999999997,0,0,0,0,0,0,428.52,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Paint (material)",55220,1,105794,12,"4|4|5|5",0,0,0,0,-130.43,0,0,-298.08999999999997,0,0,0,0,0,0,0,-428.52]
["55240","Plumbing",0,0,0,0,0,0,0,0,0,372.34,0,0,372.34,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Plumbing",55240,1,105796,14,"4|4|5|5",0,0,0,0,0,0,0,0,0,0,0,-372.34,-372.34,0,0,-372.34]
["56110","Carpet & flooring (labor)",0,1608,0,0,0,0,0,0,0,0,0,0,1608,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Carpet & flooring (labor)",56110,1,105800,18,"4|4|5|5",0,0,0,-1608,0,0,0,0,0,0,0,0,0,0,0,-1608]
["56120","Carpet & Flooring (material)",1747.96,0,0,0,0,0,0,0,0,0,0,0,1747.96,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Carpet & Flooring (material)",56120,1,105801,19,"4|4|5|5",0,0,-1747.96,0,0,0,0,0,0,0,0,0,0,0,0,-1747.96]
["60250","Fire Alarm/Suppression/Sprinkler Inspection",0,0,0,0,734.55,0,0,0,0,0,0,0,734.55,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Repairs","Net Income|Net Operating Income|Operating Expenses|Repairs","00000|00000|00001|00013","Fire Alarm/Suppression/Sprinkler Inspection",60250,1,105863,38,"4|4|5|5",0,0,0,0,0,0,-734.55,0,0,0,0,0,0,0,0,-734.55]
[null,"Repairs",{"$f":"IF(5 = Q100, AI100 * -1, AI100)","v":1747.96},{"$f":"IF(5 = Q100, AJ100 * -1, AJ100)","v":1608},{"$f":"IF(5 = Q100, AK100 * -1, AK100)","v":130.43},{"$f":"IF(5 = Q100, AL100 * -1, AL100)","v":0},{"$f":"IF(5 = Q100, AM100 * -1, AM100)","v":1264.33},{"$f":"IF(5 = Q100, AN100 * -1, AN100)","v":298.08999999999997},{"$f":"IF(5 = Q100, AO100 * -1, AO100)","v":0},{"$f":"IF(5 = Q100, AP100 * -1, AP100)","v":0},{"$f":"IF(5 = Q100, AQ100 * -1, AQ100)","v":0},{"$f":"IF(5 = Q100, AS100 * -1, AS100)","v":372.34},{"$f":"IF(5 = Q100, AT100 * -1, AT100)","v":0},{"$f":"IF(5 = Q100, AU100 * -1, AU100)","v":135.04},{"$f":"IF(5 = Q100, AV100 * -1, AV100)","v":5556.1900000000005},null,5,{"$f":"R99","v":"Fox Ridge Apartments"},{"$f":"S99","v":0},{"$f":"T99","v":0},{"$nulls":14},{"$f":"SUM(AI94:AI99)","v":-1747.96},{"$f":"SUM(AJ94:AJ99)","v":-1608},{"$f":"SUM(AK94:AK99)","v":-130.43},{"$f":"SUM(AL94:AL99)","v":0},{"$f":"SUM(AM94:AM99)","v":-1264.33},{"$f":"SUM(AN94:AN99)","v":-298.08999999999997},{"$f":"SUM(AO94:AO99)","v":0},{"$f":"SUM(AP94:AP99)","v":0},{"$f":"SUM(AQ94:AQ99)","v":0},null,{"$f":"SUM(AS94:AS99)","v":-372.34},{"$f":"SUM(AT94:AT99)","v":0},{"$f":"SUM(AU94:AU99)","v":-135.04},{"$f":"SUM(AV94:AV99)","v":-5556.1900000000005}]
[]
["Appliances"]
["56510","Appliances Expense",653.05999999999995,0,1350.4,1197.43,466,0,0,0,0,0,0,0,3666.89,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Appliances","Net Income|Net Operating Income|Operating Expenses|Appliances","00000|00000|00001|00015","Appliances Expense",56510,1,105809,2,"4|4|5|5",0,0,{"$f":"IF(5 = Q103, C103 * -1, C103)","v":-653.05999999999995},{"$f":"IF(5 = Q103, D103 * -1, D103)","v":0},{"$f":"IF(5 = Q103, E103 * -1, E103)","v":-1350.4},{"$f":"IF(5 = Q103, F103 * -1, F103)","v":-1197.43},{"$f":"IF(5 = Q103, G103 * -1, G103)","v":-466},{"$f":"IF(5 = Q103, H103 * -1, H103)","v":0},{"$f":"IF(5 = Q103, I103 * -1, I103)","v":0},{"$f":"IF(5 = Q103, J103 * -1, J103)","v":0},{"$f":"IF(5 = Q103, K103 * -1, K103)","v":0},0,{"$f":"IF(5 = Q103, L103 * -1, L103)","v":0},{"$f":"IF(5 = Q103, M103 * -1, M103)","v":0},{"$f":"IF(5 = Q103, N103 * -1, N103)","v":0},{"$f":"IF(5 = Q103, O103 * -1, O103)","v":-3666.89}]
[null,"Appliances",{"$f":"IF(5 = Q104, AI104 * -1, AI104)","v":653.05999999999995},{"$f":"IF(5 = Q104, AJ104 * -1, AJ104)","v":0},{"$f":"IF(5 = Q104, AK104 * -1, AK104)","v":1350.4},{"$f":"IF(5 = Q104, AL104 * -1, AL104)","v":1197.43},{"$f":"IF(5 = Q104, AM104 * -1, AM104)","v":466},{"$f":"IF(5 = Q104, AN104 * -1, AN104)","v":0},{"$f":"IF(5 = Q104, AO104 * -1, AO104)","v":0},{"$f":"IF(5 = Q104, AP104 * -1, AP104)","v":0},{"$f":"IF(5 = Q104, AQ104 * -1, AQ104)","v":0},{"$f":"IF(5 = Q104, AS104 * -1, AS104)","v":0},{"$f":"IF(5 = Q104, AT104 * -1, AT104)","v":0},{"$f":"IF(5 = Q104, AU104 * -1, AU104)","v":0},{"$f":"IF(5 = Q104, AV104 * -1, AV104)","v":3666.89},null,5,{"$f":"R103","v":"Fox Ridge Apartments"},{"$f":"S103","v":0},{"$f":"T103","v":0},{"$nulls":14},{"$f":"SUM(AI103:AI103)","v":-653.05999999999995},0,-1350.4,-1197.43,-466,0,0,0,0,null,{"$f":"SUM(AS103:AS103)","v":0},{"$f":"SUM(AT103:AT103)","v":0},{"$f":"SUM(AU103:AU103)","v":0},{"$f":"SUM(AV103:AV103)","v":-3666.89}]
[]
["T&E"]
["62120","Travel Meals",0,0,0,0,0,15.05,0,0,0,0,0,0,0,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|T&E","Net Income|Net Operating Income|Operating Expenses|T&E","00000|00000|00001|00017","Travel Meals",62120,1,105768,1,"4|4|5|5",0,0,{"$f":"IF(5 = Q107, C107 * -1, C107)","v":0},{"$f":"IF(5 = Q107, D107 * -1, D107)","v":0},{"$f":"IF(5 = Q107, E107 * -1, E107)","v":0},{"$f":"IF(5 = Q107, F107 * -1, F107)","v":0},{"$f":"IF(5 = Q107, G107 * -1, G107)","v":0},{"$f":"IF(5 = Q107, H107 * -1, H107)","v":-15.05},{"$f":"IF(5 = Q107, I107 * -1, I107)","v":0},{"$f":"IF(5 = Q107, J107 * -1, J107)","v":0},{"$f":"IF(5 = Q107, K107 * -1, K107)","v":0},-70.22,{"$f":"IF(5 = Q107, L107 * -1, L107)","v":0},{"$f":"IF(5 = Q107, M107 * -1, M107)","v":0},{"$f":"IF(5 = Q107, N107 * -1, N107)","v":0},{"$f":"IF(5 = Q107, O107 * -1, O107)","v":0}]
[null,"T&E",{"$f":"IF(5 = Q108, AI108 * -1, AI108)","v":0},{"$f":"IF(5 = Q108, AJ108 * -1, AJ108)","v":0},{"$f":"IF(5 = Q108, AK108 * -1, AK108)","v":0},{"$f":"IF(5 = Q108, AL108 * -1, AL108)","v":0},{"$f":"IF(5 = Q108, AM108 * -1, AM108)","v":0},{"$f":"IF(5 = Q108, AN108 * -1, AN108)","v":15.05},{"$f":"IF(5 = Q108, AO108 * -1, AO108)","v":0},{"$f":"IF(5 = Q108, AP108 * -1, AP108)","v":0},{"$f":"IF(5 = Q108, AQ108 * -1, AQ108)","v":0},{"$f":"IF(5 = Q108, AS108 * -1, AS108)","v":0},{"$f":"IF(5 = Q108, AT108 * -1, AT108)","v":0},{"$f":"IF(5 = Q108, AU108 * -1, AU108)","v":0},{"$f":"IF(5 = Q108, AV108 * -1, AV108)","v":0},null,5,{"$f":"R107","v":"Fox Ridge Apartments"},{"$f":"S107","v":0},{"$f":"T107","v":0},{"$nulls":14},{"$f":"SUM(AI107:AI107)","v":0},0,0,0,0,-15.05,0,0,0,null,{"$f":"SUM(AS107:AS107)","v":0},{"$f":"SUM(AT107:AT107)","v":0},{"$f":"SUM(AU107:AU107)","v":0},{"$f":"SUM(AV107:AV107)","v":0}]
[]
["Administrative Expenses"]
["Office"]
["65220","Accounting Software Exp (Buildium/Entrata)",0,0,900,0,0,0,486.65,0,214.27,308.33999999999997,0,130.01,2039.27,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","00000|00000|00001|00021|00000","Accounting Software Exp (Buildium/Entrata)",65220,1,105876,10,"4|4|5|5|5",1,1,{"$f":"IF(5 = Q112, C112 * -1, C112)","v":0},{"$f":"IF(5 = Q112, D112 * -1, D112)","v":0},{"$f":"IF(5 = Q112, E112 * -1, E112)","v":-900},{"$f":"IF(5 = Q112, F112 * -1, F112)","v":0},{"$f":"IF(5 = Q112, G112 * -1, G112)","v":0},{"$f":"IF(5 = Q112, H112 * -1, H112)","v":0},{"$f":"IF(5 = Q112, I112 * -1, I112)","v":-486.65},{"$f":"IF(5 = Q112, J112 * -1, J112)","v":0},{"$f":"IF(5 = Q112, K112 * -1, K112)","v":-214.27},-308.33999999999997,{"$f":"IF(5 = Q112, L112 * -1, L112)","v":-308.33999999999997},{"$f":"IF(5 = Q112, M112 * -1, M112)","v":0},{"$f":"IF(5 = Q112, N112 * -1, N112)","v":-130.01},{"$f":"IF(5 = Q112, O112 * -1, O112)","v":-2039.27}]
["65222","Entrata Fees- Merchant Account MA",0,0,0,0,0,0,0,0,0,22.15,20.55,16.95,59.65,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","00000|00000|00001|00021|00000","Entrata Fees- Merchant Account MA",65222,1,291434,12,"4|4|5|5|5",0,1,0,0,0,0,0,0,0,0,0,-22.15,-22.15,-20.55,-16.95,-59.65]
["65223","Entrata Fees - Renters Insurance MP",0,0,0,0,0,0,0,0,0,244.24,141.75,132.30000000000001,518.29,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","00000|00000|00001|00021|00000","Entrata Fees - Renters Insurance MP",65223,1,291435,13,"4|4|5|5|5",0,1,0,0,0,0,0,0,0,0,0,-244.24,-244.24,-141.75,-132.30000000000001,-518.29]
["65260","Credit Card and EFT Fees",0,0,0,93.3,99.35,25.75,25.75,21.4,0,0,0,0,265.55,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","00000|00000|00001|00021|00000","Credit Card and EFT Fees",65260,1,105880,17,"4|4|5|5|5",1,0,0,0,0,-93.3,-99.35,-25.75,-25.75,-21.4,0,0,0,0,0,-265.55]
["65410","On-line EFT Hold Expenses",0,149.85,0,0,0,0,0,0,0,0,0,0,149.85,null,5,"Fox Ridge Apartments",null,null,101108,"Fox Ridge Apartments",100075993,"Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","Net Income|Net Operating Income|Operating Expenses|Administrative Expenses|Office","00000|00000|00001|00021|00000","On-line EFT Hold Expenses",65410,1,105894,30,"4|4|5|5|5",0,0,0,-149.85,0,0,0,0,0,0,0,0,0,0,0,-149.85]
[null,"Office",{"$f":"IF(5 = Q117, AI117 * -1, AI117)","v":0},{"$f":"IF(5 = Q117, AJ117 * -1, AJ117)","v":149.85},{"$f":"IF(5 = Q117, AK117 * -1, AK117)","v":900},{"$f":"IF(5 = Q117, AL117 * -1, AL117)","v":93.3},{"$f":"IF(5 = Q117, AM117 * -1, AM117)","v":99.35},{"$f":"IF(5 = Q117, AN117 * -1, AN117)","v":25.75},{"$f":"IF(5 = Q117, AO117 * -1, AO117)","v":512.4},{"$f":"IF(5 = Q117, AP117 * -1, AP117)","v":21.4},{"$f":"IF(5 = Q117, AQ117 * -1, AQ117)","v":214.27},{"$f":"IF(5 = Q117, AS117 * -1, AS117)","v":574.73},{"$f":"IF(5 = Q117, AT117 * -1, AT117)","v":162.30000000000001},{"$f":"IF(5 = Q117, AU117 * -1, AU117)","v":279.26},{"$f":"IF(5 = Q117, AV117 * -1, AV117)","v":3032.61},null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI112:AI116)","v":0},{"$f":"SUM(AJ112:AJ116)","v":-149.85},{"$f":"SUM(AK112:AK116)","v":-900},{"$f":"SUM(AL112:AL116)","v":-93.3},{"$f":"SUM(AM112:AM116)","v":-99.35},{"$f":"SUM(AN112:AN116)","v":-25.75},{"$f":"SUM(AO112:AO116)","v":-512.4},{"$f":"SUM(AP112:AP116)","v":-21.4},{"$f":"SUM(AQ112:AQ116)","v":-214.27},null,{"$f":"SUM(AS112:AS116)","v":-574.73},{"$f":"SUM(AT112:AT116)","v":-162.30000000000001},{"$f":"SUM(AU112:AU116)","v":-279.26},{"$f":"SUM(AV112:AV116)","v":-3032.61}]
[]
[null,"Administrative Expenses",{"$f":"IF(5 = Q119, AI119 * -1, AI119)","v":0},{"$f":"IF(5 = Q119, AJ119 * -1, AJ119)","v":149.85},{"$f":"IF(5 = Q119, AK119 * -1, AK119)","v":900},{"$f":"IF(5 = Q119, AL119 * -1, AL119)","v":93.3},{"$f":"IF(5 = Q119, AM119 * -1, AM119)","v":99.35},{"$f":"IF(5 = Q119, AN119 * -1, AN119)","v":25.75},{"$f":"IF(5 = Q119, AO119 * -1, AO119)","v":512.4},{"$f":"IF(5 = Q119, AP119 * -1, AP119)","v":21.4},{"$f":"IF(5 = Q119, AQ119 * -1, AQ119)","v":214.27},{"$f":"IF(5 = Q119, AS119 * -1, AS119)","v":574.73},{"$f":"IF(5 = Q119, AT119 * -1, AT119)","v":162.30000000000001},{"$f":"IF(5 = Q119, AU119 * -1, AU119)","v":279.26},{"$f":"IF(5 = Q119, AV119 * -1, AV119)","v":3032.61},null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI112:AI116)","v":0},{"$f":"SUM(AJ112:AJ116)","v":-149.85},{"$f":"SUM(AK112:AK116)","v":-900},{"$f":"SUM(AL112:AL116)","v":-93.3},{"$f":"SUM(AM112:AM116)","v":-99.35},{"$f":"SUM(AN112:AN116)","v":-25.75},{"$f":"SUM(AO112:AO116)","v":-512.4},{"$f":"SUM(AP112:AP116)","v":-21.4},{"$f":"SUM(AQ112:AQ116)","v":-214.27},null,{"$f":"SUM(AS112:AS116)","v":-574.73},{"$f":"SUM(AT112:AT116)","v":-162.30000000000001},{"$f":"SUM(AU112:AU116)","v":-279.26},{"$f":"SUM(AV112:AV116)","v":-3032.61}]
[]
[null,"Operating Expenses",{"$f":"IF(5 = Q121, AI121 * -1, AI121)","v":8514.61},{"$f":"IF(5 = Q121, AJ121 * -1, AJ121)","v":8393.2000000000007},{"$f":"IF(5 = Q121, AK121 * -1, AK121)","v":7549.5},{"$f":"IF(5 = Q121, AL121 * -1, AL121)","v":6923.4900000000007},{"$f":"IF(5 = Q121, AM121 * -1, AM121)","v":7202.7400000000007},{"$f":"IF(5 = Q121, AN121 * -1, AN121)","v":4355.4500000000007},{"$f":"IF(5 = Q121, AO121 * -1, AO121)","v":6694.71},{"$f":"IF(5 = Q121, AP121 * -1, AP121)","v":4428.78},{"$f":"IF(5 = Q121, AQ121 * -1, AQ121)","v":28928.36},{"$f":"IF(5 = Q121, AS121 * -1, AS121)","v":7836.5499999999993},{"$f":"IF(5 = Q121, AT121 * -1, AT121)","v":8901.81},{"$f":"IF(5 = Q121, AU121 * -1, AU121)","v":7651.1},{"$f":"IF(5 = Q121, AV121 * -1, AV121)","v":107365.24999999999},null,5,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI40:AI40)+SUM(AI44:AI44)+SUM(AI48:AI51)+SUM(AI55:AI55)+SUM(AI59:AI59)+SUM(AI63:AI63)+SUM(AI67:AI67)+SUM(AI71:AI71)+SUM(AI75:AI75)+SUM(AI79:AI82)+SUM(AI86:AI86)+SUM(AI90:AI90)+SUM(AI94:AI99)+SUM(AI103:AI103)+SUM(AI107:AI107)+SUM(AI112:AI116)","v":-8514.61},{"$f":"SUM(AJ40:AJ40)+SUM(AJ44:AJ44)+SUM(AJ48:AJ51)+SUM(AJ55:AJ55)+SUM(AJ59:AJ59)+SUM(AJ63:AJ63)+SUM(AJ67:AJ67)+SUM(AJ71:AJ71)+SUM(AJ75:AJ75)+SUM(AJ79:AJ82)+SUM(AJ86:AJ86)+SUM(AJ90:AJ90)+SUM(AJ94:AJ99)+SUM(AJ103:AJ103)+SUM(AJ107:AJ107)+SUM(AJ112:AJ116)","v":-8393.2000000000007},{"$f":"SUM(AK40:AK40)+SUM(AK44:AK44)+SUM(AK48:AK51)+SUM(AK55:AK55)+SUM(AK59:AK59)+SUM(AK63:AK63)+SUM(AK67:AK67)+SUM(AK71:AK71)+SUM(AK75:AK75)+SUM(AK79:AK82)+SUM(AK86:AK86)+SUM(AK90:AK90)+SUM(AK94:AK99)+SUM(AK103:AK103)+SUM(AK107:AK107)+SUM(AK112:AK116)","v":-7549.5},{"$f":"SUM(AL40:AL40)+SUM(AL44:AL44)+SUM(AL48:AL51)+SUM(AL55:AL55)+SUM(AL59:AL59)+SUM(AL63:AL63)+SUM(AL67:AL67)+SUM(AL71:AL71)+SUM(AL75:AL75)+SUM(AL79:AL82)+SUM(AL86:AL86)+SUM(AL90:AL90)+SUM(AL94:AL99)+SUM(AL103:AL103)+SUM(AL107:AL107)+SUM(AL112:AL116)","v":-6923.4900000000007},{"$f":"SUM(AM40:AM40)+SUM(AM44:AM44)+SUM(AM48:AM51)+SUM(AM55:AM55)+SUM(AM59:AM59)+SUM(AM63:AM63)+SUM(AM67:AM67)+SUM(AM71:AM71)+SUM(AM75:AM75)+SUM(AM79:AM82)+SUM(AM86:AM86)+SUM(AM90:AM90)+SUM(AM94:AM99)+SUM(AM103:AM103)+SUM(AM107:AM107)+SUM(AM112:AM116)","v":-7202.7400000000007},{"$f":"SUM(AN40:AN40)+SUM(AN44:AN44)+SUM(AN48:AN51)+SUM(AN55:AN55)+SUM(AN59:AN59)+SUM(AN63:AN63)+SUM(AN67:AN67)+SUM(AN71:AN71)+SUM(AN75:AN75)+SUM(AN79:AN82)+SUM(AN86:AN86)+SUM(AN90:AN90)+SUM(AN94:AN99)+SUM(AN103:AN103)+SUM(AN107:AN107)+SUM(AN112:AN116)","v":-4355.4500000000007},{"$f":"SUM(AO40:AO40)+SUM(AO44:AO44)+SUM(AO48:AO51)+SUM(AO55:AO55)+SUM(AO59:AO59)+SUM(AO63:AO63)+SUM(AO67:AO67)+SUM(AO71:AO71)+SUM(AO75:AO75)+SUM(AO79:AO82)+SUM(AO86:AO86)+SUM(AO90:AO90)+SUM(AO94:AO99)+SUM(AO103:AO103)+SUM(AO107:AO107)+SUM(AO112:AO116)","v":-6694.71},{"$f":"SUM(AP40:AP40)+SUM(AP44:AP44)+SUM(AP48:AP51)+SUM(AP55:AP55)+SUM(AP59:AP59)+SUM(AP63:AP63)+SUM(AP67:AP67)+SUM(AP71:AP71)+SUM(AP75:AP75)+SUM(AP79:AP82)+SUM(AP86:AP86)+SUM(AP90:AP90)+SUM(AP94:AP99)+SUM(AP103:AP103)+SUM(AP107:AP107)+SUM(AP112:AP116)","v":-4428.78},{"$f":"SUM(AQ40:AQ40)+SUM(AQ44:AQ44)+SUM(AQ48:AQ51)+SUM(AQ55:AQ55)+SUM(AQ59:AQ59)+SUM(AQ63:AQ63)+SUM(AQ67:AQ67)+SUM(AQ71:AQ71)+SUM(AQ75:AQ75)+SUM(AQ79:AQ82)+SUM(AQ86:AQ86)+SUM(AQ90:AQ90)+SUM(AQ94:AQ99)+SUM(AQ103:AQ103)+SUM(AQ107:AQ107)+SUM(AQ112:AQ116)","v":-28928.36},null,{"$f":"SUM(AS40:AS40)+SUM(AS44:AS44)+SUM(AS48:AS51)+SUM(AS55:AS55)+SUM(AS59:AS59)+SUM(AS63:AS63)+SUM(AS67:AS67)+SUM(AS71:AS71)+SUM(AS75:AS75)+SUM(AS79:AS82)+SUM(AS86:AS86)+SUM(AS90:AS90)+SUM(AS94:AS99)+SUM(AS103:AS103)+SUM(AS107:AS107)+SUM(AS112:AS116)","v":-7836.5499999999993},{"$f":"SUM(AT40:AT40)+SUM(AT44:AT44)+SUM(AT48:AT51)+SUM(AT55:AT55)+SUM(AT59:AT59)+SUM(AT63:AT63)+SUM(AT67:AT67)+SUM(AT71:AT71)+SUM(AT75:AT75)+SUM(AT79:AT82)+SUM(AT86:AT86)+SUM(AT90:AT90)+SUM(AT94:AT99)+SUM(AT103:AT103)+SUM(AT107:AT107)+SUM(AT112:AT116)","v":-8901.81},{"$f":"SUM(AU40:AU40)+SUM(AU44:AU44)+SUM(AU48:AU51)+SUM(AU55:AU55)+SUM(AU59:AU59)+SUM(AU63:AU63)+SUM(AU67:AU67)+SUM(AU71:AU71)+SUM(AU75:AU75)+SUM(AU79:AU82)+SUM(AU86:AU86)+SUM(AU90:AU90)+SUM(AU94:AU99)+SUM(AU103:AU103)+SUM(AU107:AU107)+SUM(AU112:AU116)","v":-7651.1},{"$f":"SUM(AV40:AV40)+SUM(AV44:AV44)+SUM(AV48:AV51)+SUM(AV55:AV55)+SUM(AV59:AV59)+SUM(AV63:AV63)+SUM(AV67:AV67)+SUM(AV71:AV71)+SUM(AV75:AV75)+SUM(AV79:AV82)+SUM(AV86:AV86)+SUM(AV90:AV90)+SUM(AV94:AV99)+SUM(AV103:AV103)+SUM(AV107:AV107)+SUM(AV112:AV116)","v":-107365.24999999999}]
[]
[null,"Net Operating Income",{"$f":"IF(5 = Q123, AI123 * -1, AI123)","v":12029.28},{"$f":"IF(5 = Q123, AJ123 * -1, AJ123)","v":10818.369999999997},{"$f":"IF(5 = Q123, AK123 * -1, AK123)","v":5361.27},{"$f":"IF(5 = Q123, AL123 * -1, AL123)","v":10452.699999999999},{"$f":"IF(5 = Q123, AM123 * -1, AM123)","v":12872.010000000002},{"$f":"IF(5 = Q123, AN123 * -1, AN123)","v":15756.250000000002},{"$f":"IF(5 = Q123, AO123 * -1, AO123)","v":14473.990000000005},{"$f":"IF(5 = Q123, AP123 * -1, AP123)","v":16786.420000000002},{"$f":"IF(5 = Q123, AQ123 * -1, AQ123)","v":-7098.9999999999991},{"$f":"IF(5 = Q123, AS123 * -1, AS123)","v":12836.570000000007},{"$f":"IF(5 = Q123, AT123 * -1, AT123)","v":11551.44},{"$f":"IF(5 = Q123, AU123 * -1, AU123)","v":12457.849999999999},{"$f":"IF(5 = Q123, AV123 * -1, AV123)","v":128312.19999999994},null,4,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"SUM(AI11:AI15)+SUM(AI19:AI31)+SUM(AI40:AI40)+SUM(AI44:AI44)+SUM(AI48:AI51)+SUM(AI55:AI55)+SUM(AI59:AI59)+SUM(AI63:AI63)+SUM(AI67:AI67)+SUM(AI71:AI71)+SUM(AI75:AI75)+SUM(AI79:AI82)+SUM(AI86:AI86)+SUM(AI90:AI90)+SUM(AI94:AI99)+SUM(AI103:AI103)+SUM(AI107:AI107)+SUM(AI112:AI116)","v":12029.28},{"$f":"SUM(AJ11:AJ15)+SUM(AJ19:AJ31)+SUM(AJ40:AJ40)+SUM(AJ44:AJ44)+SUM(AJ48:AJ51)+SUM(AJ55:AJ55)+SUM(AJ59:AJ59)+SUM(AJ63:AJ63)+SUM(AJ67:AJ67)+SUM(AJ71:AJ71)+SUM(AJ75:AJ75)+SUM(AJ79:AJ82)+SUM(AJ86:AJ86)+SUM(AJ90:AJ90)+SUM(AJ94:AJ99)+SUM(AJ103:AJ103)+SUM(AJ107:AJ107)+SUM(AJ112:AJ116)","v":10818.369999999997},{"$f":"SUM(AK11:AK15)+SUM(AK19:AK31)+SUM(AK40:AK40)+SUM(AK44:AK44)+SUM(AK48:AK51)+SUM(AK55:AK55)+SUM(AK59:AK59)+SUM(AK63:AK63)+SUM(AK67:AK67)+SUM(AK71:AK71)+SUM(AK75:AK75)+SUM(AK79:AK82)+SUM(AK86:AK86)+SUM(AK90:AK90)+SUM(AK94:AK99)+SUM(AK103:AK103)+SUM(AK107:AK107)+SUM(AK112:AK116)","v":5361.27},{"$f":"SUM(AL11:AL15)+SUM(AL19:AL31)+SUM(AL40:AL40)+SUM(AL44:AL44)+SUM(AL48:AL51)+SUM(AL55:AL55)+SUM(AL59:AL59)+SUM(AL63:AL63)+SUM(AL67:AL67)+SUM(AL71:AL71)+SUM(AL75:AL75)+SUM(AL79:AL82)+SUM(AL86:AL86)+SUM(AL90:AL90)+SUM(AL94:AL99)+SUM(AL103:AL103)+SUM(AL107:AL107)+SUM(AL112:AL116)","v":10452.699999999999},{"$f":"SUM(AM11:AM15)+SUM(AM19:AM31)+SUM(AM40:AM40)+SUM(AM44:AM44)+SUM(AM48:AM51)+SUM(AM55:AM55)+SUM(AM59:AM59)+SUM(AM63:AM63)+SUM(AM67:AM67)+SUM(AM71:AM71)+SUM(AM75:AM75)+SUM(AM79:AM82)+SUM(AM86:AM86)+SUM(AM90:AM90)+SUM(AM94:AM99)+SUM(AM103:AM103)+SUM(AM107:AM107)+SUM(AM112:AM116)","v":12872.010000000002},{"$f":"SUM(AN11:AN15)+SUM(AN19:AN31)+SUM(AN40:AN40)+SUM(AN44:AN44)+SUM(AN48:AN51)+SUM(AN55:AN55)+SUM(AN59:AN59)+SUM(AN63:AN63)+SUM(AN67:AN67)+SUM(AN71:AN71)+SUM(AN75:AN75)+SUM(AN79:AN82)+SUM(AN86:AN86)+SUM(AN90:AN90)+SUM(AN94:AN99)+SUM(AN103:AN103)+SUM(AN107:AN107)+SUM(AN112:AN116)","v":15756.250000000002},{"$f":"SUM(AO11:AO15)+SUM(AO19:AO31)+SUM(AO40:AO40)+SUM(AO44:AO44)+SUM(AO48:AO51)+SUM(AO55:AO55)+SUM(AO59:AO59)+SUM(AO63:AO63)+SUM(AO67:AO67)+SUM(AO71:AO71)+SUM(AO75:AO75)+SUM(AO79:AO82)+SUM(AO86:AO86)+SUM(AO90:AO90)+SUM(AO94:AO99)+SUM(AO103:AO103)+SUM(AO107:AO107)+SUM(AO112:AO116)","v":14473.990000000005},{"$f":"SUM(AP11:AP15)+SUM(AP19:AP31)+SUM(AP40:AP40)+SUM(AP44:AP44)+SUM(AP48:AP51)+SUM(AP55:AP55)+SUM(AP59:AP59)+SUM(AP63:AP63)+SUM(AP67:AP67)+SUM(AP71:AP71)+SUM(AP75:AP75)+SUM(AP79:AP82)+SUM(AP86:AP86)+SUM(AP90:AP90)+SUM(AP94:AP99)+SUM(AP103:AP103)+SUM(AP107:AP107)+SUM(AP112:AP116)","v":16786.420000000002},{"$f":"SUM(AQ11:AQ15)+SUM(AQ19:AQ31)+SUM(AQ40:AQ40)+SUM(AQ44:AQ44)+SUM(AQ48:AQ51)+SUM(AQ55:AQ55)+SUM(AQ59:AQ59)+SUM(AQ63:AQ63)+SUM(AQ67:AQ67)+SUM(AQ71:AQ71)+SUM(AQ75:AQ75)+SUM(AQ79:AQ82)+SUM(AQ86:AQ86)+SUM(AQ90:AQ90)+SUM(AQ94:AQ99)+SUM(AQ103:AQ103)+SUM(AQ107:AQ107)+SUM(AQ112:AQ116)","v":-7098.9999999999991},null,{"$f":"SUM(AS11:AS15)+SUM(AS19:AS31)+SUM(AS40:AS40)+SUM(AS44:AS44)+SUM(AS48:AS51)+SUM(AS55:AS55)+SUM(AS59:AS59)+SUM(AS63:AS63)+SUM(AS67:AS67)+SUM(AS71:AS71)+SUM(AS75:AS75)+SUM(AS79:AS82)+SUM(AS86:AS86)+SUM(AS90:AS90)+SUM(AS94:AS99)+SUM(AS103:AS103)+SUM(AS107:AS107)+SUM(AS112:AS116)","v":12836.570000000007},{"$f":"SUM(AT11:AT15)+SUM(AT19:AT31)+SUM(AT40:AT40)+SUM(AT44:AT44)+SUM(AT48:AT51)+SUM(AT55:AT55)+SUM(AT59:AT59)+SUM(AT63:AT63)+SUM(AT67:AT67)+SUM(AT71:AT71)+SUM(AT75:AT75)+SUM(AT79:AT82)+SUM(AT86:AT86)+SUM(AT90:AT90)+SUM(AT94:AT99)+SUM(AT103:AT103)+SUM(AT107:AT107)+SUM(AT112:AT116)","v":11551.44},{"$f":"SUM(AU11:AU15)+SUM(AU19:AU31)+SUM(AU40:AU40)+SUM(AU44:AU44)+SUM(AU48:AU51)+SUM(AU55:AU55)+SUM(AU59:AU59)+SUM(AU63:AU63)+SUM(AU67:AU67)+SUM(AU71:AU71)+SUM(AU75:AU75)+SUM(AU79:AU82)+SUM(AU86:AU86)+SUM(AU90:AU90)+SUM(AU94:AU99)+SUM(AU103:AU103)+SUM(AU107:AU107)+SUM(AU112:AU116)","v":12457.849999999999},{"$f":"SUM(AV11:AV15)+SUM(AV19:AV31)+SUM(AV40:AV40)+SUM(AV44:AV44)+SUM(AV48:AV51)+SUM(AV55:AV55)+SUM(AV59:AV59)+SUM(AV63:AV63)+SUM(AV67:AV67)+SUM(AV71:AV71)+SUM(AV75:AV75)+SUM(AV79:AV82)+SUM(AV86:AV86)+SUM(AV90:AV90)+SUM(AV94:AV99)+SUM(AV103:AV103)+SUM(AV107:AV107)+SUM(AV112:AV116)","v":128312.19999999994}]