{"text_format":"2","workbook":"xlsx","n_sheets":7,"sheets":["Analysis","RR_Bridgeport 148_6.10.2025","T12_170 Read_6.10.2025","T12_Central_6.10.2025","T12_20 Read_6.10.2025","T12_Seabreeze_6.10.2025","Portfolio Overview (2)"],"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":"Analysis","index":0,"n_rows":162,"n_cols":23,"rows_kept":162,"cut":false,"hidden":false,"merged":[[1,7,1,9],[1,10,1,12],[17,7,17,9],[17,10,17,12]]}
[]
[null,"Property Information",{"$nulls":4},"Operating Income",{"$nulls":7},"Unit Mix"]
[null,"Property Name",null,null,"Bridgeport 148",null,"Income","Current","$/Unit","%","Pro Forma","$/Unit","%",null,"Unit Type","# of Units","SF","Current Rent","High Achieved Rent","Pro Forma"]
[null,"Address",null,null,"20 & 170 Read Street, 675 Central Avenue & 223 Iranistan Avenue",null,"Gross Potential Rent",{"$f":"T9","v":3423300},null,null,{"$f":"$T$9","v":3423300},null,null,null,"Studio",{"$f":"IF(O4=\"*Insert Unit Type*\",\"\",COUNTIF($Q$14:$Q$161,O4))","v":21},{"$f":"IFERROR(AVERAGEIF($Q$14:$Q$161,O4,$R$14:$R$161),\"\")","v":489.52380952380952},{"$f":"IF(O4=\"*Insert Unit Type*\",\"\",(AVERAGEIF($Q$14:$Q$161,O4,$S$14:$S$161)))","v":1085.2380952380952},{"$f":"IF(O4=\"*Insert Unit Type*\",\"\",_xlfn.MAXIFS($S$14:$S$161,$Q$14:$Q$161,O4))","v":1250},1300]
[null,"City/State/Zip",null,null,"Bridgeport, CT",null,"Below Market Rent",{"$f":"H6-H4","v":-586176},null,{"$f":"IFERROR(H5/H4,0)","v":-0.17123126807466479},{"$f":"K6-K4","v":0},null,{"$f":"IFERROR(K5/K4,0)","v":0},null,"1 Bed",{"$f":"IF(O5=\"*Insert Unit Type*\",\"\",COUNTIF($Q$14:$Q$161,O5))","v":27},{"$f":"IFERROR(AVERAGEIF($Q$14:$Q$161,O5,$R$14:$R$161),\"\")","v":631.07407407407402},{"$f":"IF(O5=\"*Insert Unit Type*\",\"\",(AVERAGEIF($Q$14:$Q$161,O5,$S$14:$S$161)))","v":1267.7777777777778},{"$f":"IF(O5=\"*Insert Unit Type*\",\"\",_xlfn.MAXIFS($S$14:$S$161,$Q$14:$Q$161,O5))","v":1425},1500]
[null,"Year Built",null,null,{"$f":"'Portfolio Overview (2)'!F11","v":"1969-1990"},null,"Gross Scheduled Rent",{"$f":"R9","v":2837124},null,null,{"$f":"T9","v":3423300},null,null,null,"2 Bed",{"$f":"IF(O6=\"*Insert Unit Type*\",\"\",COUNTIF($Q$14:$Q$161,O6))","v":63},{"$f":"IFERROR(AVERAGEIF($Q$14:$Q$161,O6,$R$14:$R$161),\"\")","v":855.44444444444446},{"$f":"IF(O6=\"*Insert Unit Type*\",\"\",(AVERAGEIF($Q$14:$Q$161,O6,$S$14:$S$161)))","v":1608.6190476190477},{"$f":"IF(O6=\"*Insert Unit Type*\",\"\",_xlfn.MAXIFS($S$14:$S$161,$Q$14:$Q$161,O6))","v":1961},1975]
[null,"Building SF",null,null,{"$f":"'Portfolio Overview (2)'!F12","v":134144},null,"Vacancy & Collections Loss",{"$f":"-ABS(H6*J7)","v":-141856.20000000001},null,0.05,{"$f":"-ABS(K6*M7)","v":-171165},null,0.05,null,"3 Bed",{"$f":"IF(O7=\"*Insert Unit Type*\",\"\",COUNTIF($Q$14:$Q$161,O7))","v":13},{"$f":"IFERROR(AVERAGEIF($Q$14:$Q$161,O7,$R$14:$R$161),\"\")","v":1084.6153846153845},{"$f":"IF(O7=\"*Insert Unit Type*\",\"\",(AVERAGEIF($Q$14:$Q$161,O7,$S$14:$S$161)))","v":1945.3846153846155},{"$f":"IF(O7=\"*Insert Unit Type*\",\"\",_xlfn.MAXIFS($S$14:$S$161,$Q$14:$Q$161,O7))","v":2400},2450]
[null,"Units",null,null,{"$f":"P9","v":148},null,"Effective Rental Income",{"$f":"SUM(H6:H7)","v":2695267.8},null,null,{"$f":"SUM(K6:K7)","v":3252135},null,null,null,"4 Bed",{"$f":"IF(O8=\"*Insert Unit Type*\",\"\",COUNTIF($Q$14:$Q$161,O8))","v":24},{"$f":"IFERROR(AVERAGEIF($Q$14:$Q$161,O8,$R$14:$R$161),\"\")","v":1200},{"$f":"IF(O8=\"*Insert Unit Type*\",\"\",(AVERAGEIF($Q$14:$Q$161,O8,$S$14:$S$161)))","v":2198.9166666666665},{"$f":"IF(O8=\"*Insert Unit Type*\",\"\",_xlfn.MAXIFS($S$14:$S$161,$Q$14:$Q$161,O8))","v":2515},2550]
[null,"Lot Size (Acres)",null,null,{"$f":"'Portfolio Overview (2)'!F10","v":4.8599999999999994},null,"Late Fees",{"$f":"SUM('T12_170 Read_6.10.2025'!Q2,'T12_Central_6.10.2025'!Q2,'T12_20 Read_6.10.2025'!Q2,'T12_Seabreeze_6.10.2025'!Q2)","v":8976},{"$f":"IFERROR(H9/$E$8,0)","v":60.648648648648646},null,{"$f":"H9","v":8976},{"$f":"IFERROR(K9/$E$8,0)","v":60.648648648648646},null,null,"Annual Total",{"$f":"SUM(P4:P8)","v":148},null,{"$f":"SUMPRODUCT($P$4:$P$8,R4:R8)*12","v":2837124},{"$f":"SUMPRODUCT($P$4:$P$8,S4:S8)*12","v":3357936},{"$f":"SUMPRODUCT($P$4:$P$8,T4:T8)*12","v":3423300}]
[null,"Investment Information",{"$nulls":4},"Laundry Income",{"$f":"75*E8","v":11100},{"$f":"IFERROR(H10/$E$8,0)","v":75},null,11100,{"$f":"IFERROR(K10/$E$8,0)","v":75},null,null,"Average",null,{"$f":"IFERROR(AVERAGE(R14:R161),0)","v":838.59459459459458},{"$f":"IFERROR(AVERAGE(S14:S161),0)","v":1597.4797297297298},{"$f":"IFERROR(AVERAGE(T14:T161),0)","v":1890.7297297297298},{"$f":"IFERROR(AVERAGE(U14:U161),0)","v":1927.5337837837837}]
[null,"Purchase Price",null,null,24700000,null,"Misc Income",{"$f":"SUM('T12_170 Read_6.10.2025'!Q3:Q4,'T12_Central_6.10.2025'!Q3:Q7,'T12_20 Read_6.10.2025'!Q3:Q7,'T12_Seabreeze_6.10.2025'!Q4:Q10)","v":25150.989999999998},{"$f":"IFERROR(H11/$E$8,0)","v":169.93912162162161},null,25150.989999999998,{"$f":"IFERROR(K11/$E$8,0)","v":169.93912162162161}]
[null,"Price/Unit",null,null,{"$f":"IFERROR(E11/E8,0)","v":166891.89189189189},null,"Parking Income",{"$f":"SUM('T12_170 Read_6.10.2025'!Q5,'T12_Central_6.10.2025'!Q8,'T12_20 Read_6.10.2025'!Q8,'T12_Seabreeze_6.10.2025'!Q11)","v":23348.5},{"$f":"IFERROR(H12/$E$8,0)","v":157.76013513513513},null,23348.5,{"$f":"IFERROR(K12/$E$8,0)","v":157.76013513513513},null,null,"Rent Roll"]
[null,"Price/SF",null,null,{"$f":"E11/E7","v":184.13048664122138},null,"Pet Income",{"$f":"SUM('T12_Central_6.10.2025'!Q9,'T12_20 Read_6.10.2025'!Q9,'T12_Seabreeze_6.10.2025'!Q12)","v":6645},{"$f":"IFERROR(H13/$E$8,0)","v":44.898648648648646},null,6645,{"$f":"IFERROR(K13/$E$8,0)","v":44.898648648648646},null,null,"Property","Unit #","Unit Type","SF","Current Rent","High Achieved Rent","Pro Forma","Move In","Lease End"]
[null,"Cap Rate - Current",null,null,{"$f":"H36/E11","v":7.0024462097165993E-2},null,"Total Additional Income",{"$f":"SUM(H9:H13)","v":75220.489999999991},{"$f":"SUM(I9:I13)","v":508.24655405405406},null,{"$f":"SUM(K9:K13)","v":75220.489999999991},{"$f":"SUM(L9:L13)","v":508.24655405405406},null,null,"170 Read Street","#A","2 Bed",900,1961,{"$f":"IF(Q14=\"\",\"\",_xlfn.XLOOKUP(Q14,$O$4:$O$8,$S$4:$S$8))","v":1961},{"$f":"IF(Q14=\"*Insert Unit Type*\",\"\",_xlfn.XLOOKUP(Q14,$O$4:$O$8,$T$4:$T$8,\"\"))","v":1975},"2021-10-01","2025-09-30"]
[null,"Cap Rate - Pro Forma",null,null,{"$f":"K36/E11","v":9.1893335943319832E-2},{"$nulls":9},"170 Read Street","#B","2 Bed",900,1150,1961,1975,"2020-02-27","2025-08-31"]
[null,"Cash-on-Cash - Current",null,null,{"$f":"H42","v":5.7382992969693639E-2},null,"Effective Gross Income",{"$f":"H8+H14","v":2770488.29},null,null,{"$f":"K8+K14","v":3327355.49},null,null,null,"170 Read Street","#C","3 Bed",1200,1425,2400,2450,"2020-02-27","2025-08-31"]
[null,"Cash-on-Cash - Pro Forma",null,null,{"$f":"K42","v":0.13549740858791487},{"$nulls":9},"170 Read Street","#D","2 Bed",900,1150,1961,1975,"2020-02-27","2025-08-31"]
[null,"Average Rent - Current",null,null,{"$f":"R10","v":1597.4797297297298},null,"Operating Expense","Current",null,null,"Pro Forma",null,null,null,"170 Read Street","#E","2 Bed",900,1150,1961,1975,"2020-02-27","2023-08-31"]
[null,"Average High Achieved Rent",null,null,{"$f":"S10","v":1890.7297297297298},null,"Expense",{"$f":"H3","v":"Current"},"$/Unit","%",{"$f":"K3","v":"Pro Forma"},"$/Unit","%",null,"170 Read Street","#F","3 Bed",1200,2400,2400,2450,"2024-10-01","2025-09-30"]
[null,"Average Rent - Pro Forma",null,null,{"$f":"T10","v":1927.5337837837837},null,"Property Management",{"$f":"H16*J20","v":83114.648700000005},{"$f":"IFERROR(H20/$E$8,0)","v":561.58546418918922},0.03,{"$f":"K16*M20","v":99820.664700000008},{"$f":"IFERROR(K20/$E$8,0)","v":674.46395067567573},0.03,null,"170 Read Street","#G","2 Bed",900,1550,1961,1975,"2020-02-27","2015-10-31"]
[null,"Loan",{"$nulls":4},"Real Estate Tax",{"$f":"'Portfolio Overview (2)'!F25","v":284360.69750000001},1921.3560641891893,null,{"$f":"H21","v":284360.69750000001},1921.3560641891893,null,null,"170 Read Street","#H","3 Bed",1200,2200,2400,2450,"2020-10-01","2026-02-28"]
[null,"LTV",null,null,0.75,null,"Property Insurance",{"$f":"SUM('T12_170 Read_6.10.2025'!Q24:Q29,'T12_Central_6.10.2025'!Q30:Q35,'T12_20 Read_6.10.2025'!Q29:Q34,'T12_Seabreeze_6.10.2025'!Q36:Q41)","v":195325.11000000002},1319.7642567567568,null,195325.11000000002,1319.7642567567568,null,null,"20 Read Street","R-01","4 Bed",1200,2400,2515,2550,"2022-02-09","2024-01-31"]
[null,"Interest Rate",null,null,0.06,null,"Electric",{"$f":"SUM('T12_170 Read_6.10.2025'!Q52:Q53,'T12_Central_6.10.2025'!Q63:Q64,'T12_20 Read_6.10.2025'!Q60:Q61,'T12_Seabreeze_6.10.2025'!Q70:Q71)","v":28738.749999999993},194.1807432432432,null,28738.749999999993,194.1807432432432,null,null,"20 Read Street","R-02","4 Bed",1200,2300,2515,2550,"2024-12-16","2026-01-23"]
[null,"Amortization (Years)",null,null,30,null,"Heating Fuel",{"$f":"SUM('T12_170 Read_6.10.2025'!Q51,'T12_Central_6.10.2025'!Q62,'T12_20 Read_6.10.2025'!Q59,'T12_Seabreeze_6.10.2025'!Q69)","v":28107.93},189.91844594594596,null,28107.93,189.91844594594596,null,null,"20 Read Street","R-03","4 Bed",1200,2400,2515,2550,"2018-09-07","2025-08-31"]
[null,"Annual Debt Service",null,null,{"$f":"-PMT(E23/12,E24*12,E28)*12","v":1332800.8174145685},null,"Water and Sewer",{"$f":"SUM('T12_170 Read_6.10.2025'!Q50,'T12_170 Read_6.10.2025'!Q54,'T12_Central_6.10.2025'!Q61,'T12_Central_6.10.2025'!Q65,'T12_20 Read_6.10.2025'!Q58,'T12_20 Read_6.10.2025'!Q62,'T12_Seabreeze_6.10.2025'!Q68,'T12_Seabreeze_6.10.2025'!Q72)","v":91461.15},617.98074324324318,null,91461.15,617.98074324324318,null,null,"20 Read Street","R-04","4 Bed",1200,2300,2515,2550,"2025-02-01","2026-01-31"]
[{"$nulls":6},"Trash Removal",{"$f":"SUM('T12_170 Read_6.10.2025'!Q20,'T12_Central_6.10.2025'!Q26,'T12_20 Read_6.10.2025'!Q25)","v":26379.29},178.23844594594595,null,26379.29,178.23844594594595,null,null,"20 Read Street","R-05","4 Bed",1200,2515,2515,2550,"2025-01-31","2026-01-31"]
[null,"Down PMT",null,null,{"$f":"IFERROR(E11-E28,0)","v":6175000},null,"Repairs and Maintenance",{"$f":"500*E8","v":74000},500,null,74000,500,null,null,"20 Read Street","R-06","4 Bed",1200,2200,2515,2550,"2020-11-01","2023-09-30"]
[null,"Loan Amount",null,null,{"$f":"E11*E22","v":18525000},null,"Landscaping/Snow Removal",{"$f":"SUM('T12_170 Read_6.10.2025'!Q21,'T12_170 Read_6.10.2025'!Q23,'T12_Central_6.10.2025'!Q27,'T12_Central_6.10.2025'!Q29,'T12_20 Read_6.10.2025'!Q26,'T12_20 Read_6.10.2025'!Q28,'T12_Seabreeze_6.10.2025'!Q33,'T12_Seabreeze_6.10.2025'!Q35)","v":41324.119999999995},279.21702702702697,null,41324.119999999995,279.21702702702697,null,null,"20 Read Street","R-07","4 Bed",1200,2000,2515,2550,"2022-12-13","2026-01-31"]
[null,"DSCR",null,null,{"$f":"H36/E25","v":1.2977214533490233},null,"Payroll",{"$f":"E8*500","v":74000},500,null,74000,500,null,null,"20 Read Street","R-08","4 Bed",1200,1500,2515,2550,"2012-09-01","2026-03-31"]
[{"$nulls":6},"Contract Services",{"$f":"SUM('T12_170 Read_6.10.2025'!Q19,'T12_170 Read_6.10.2025'!Q22,'T12_Central_6.10.2025'!Q25,'T12_Central_6.10.2025'!Q28,'T12_20 Read_6.10.2025'!Q24,'T12_20 Read_6.10.2025'!Q27,'T12_Seabreeze_6.10.2025'!Q32,'T12_Seabreeze_6.10.2025'!Q34)","v":47472.38},320.75932432432433,null,47472.38,320.75932432432433,null,null,"20 Read Street","R-09","4 Bed",1200,2500,2515,2550]
[null,"Capital Budget, Closing Costs, Etc",null,null,{"$f":"E8*5000","v":740000},null,"Professional and Legal",{"$f":"E8*150","v":22200},150,null,22200,150,null,null,"20 Read Street","R-10","4 Bed",1200,2500,2515,2550,"2025-05-31","2026-05-31"]
[null,"Total Cash In",null,null,{"$f":"SUM(E31:E31)+E27","v":6915000},null,"General and Administrative",{"$f":"E8*150","v":22200},150,null,22200,150,null,null,"20 Read Street","R-11","4 Bed",1200,2500,2515,2550,"2024-02-01","2025-01-31"]
[{"$nulls":6},"Leasing and Advertising",{"$f":"E8*150","v":22200},150,null,22200,150,null,null,"20 Read Street","R-12","4 Bed",1200,2200,2515,2550,"2013-05-01","2025-02-28"]
[{"$nulls":6},"Total Expense",{"$f":"SUM(H20:H33)","v":1040884.0762000001},{"$f":"SUM(I20:I33)","v":7033.0005148648661},{"$f":"IFERROR(H34/H16,0)","v":0.37570419624477103},{"$f":"SUM(K20:K33)","v":1057590.0922000003},{"$f":"SUM(L20:L33)","v":7145.8790013513517},{"$f":"IFERROR(K34/K16,0)","v":0.31784703960201144},null,"20 Read Street","R-13","4 Bed",1200,1700,2515,2550,"2015-06-01","2021-12-31"]
[{"$nulls":14},"20 Read Street","R-14","4 Bed",1200,2300,2515,2550,"2024-12-09","2025-12-31"]
[{"$nulls":6},"Net Operating Income",{"$f":"H16-H34","v":1729604.2138},null,null,{"$f":"K16-K34","v":2269765.3977999999},null,null,null,"20 Read Street","R-15","4 Bed",1200,1550,2515,2550,"2013-10-17","2026-03-31"]
[{"$nulls":14},"20 Read Street","R-16","4 Bed",1200,2500,2515,2550,"2022-06-03","2026-02-28"]
[{"$nulls":6},"Debt Service",{"$f":"E25","v":1332800.8174145685},null,null,{"$f":"E25","v":1332800.8174145685},null,null,null,"20 Read Street","R-17","4 Bed",1200,1900,2515,2550,"2021-08-02","2025-10-31"]
[{"$nulls":14},"20 Read Street","R-18","4 Bed",1200,2400,2515,2550,"2017-03-01","2026-02-28"]
[{"$nulls":6},"Cashflow after Debt Service",{"$f":"H36-H38","v":396803.39638543152},null,null,{"$f":"K36-K38","v":936964.58038543141},null,null,null,"20 Read Street","R-19","4 Bed",1200,2475,2515,2550,"2024-01-26","2025-01-25"]
[{"$nulls":14},"20 Read Street","R-20","4 Bed",1200,2334,2515,2550,"2016-08-01","2025-11-30"]
[{"$nulls":6},"Cash on Cash",{"$f":"H40/E32","v":5.7382992969693639E-2},null,null,{"$f":"K40/E32","v":0.13549740858791487},null,null,null,"20 Read Street","R-21","4 Bed",1200,2200,2515,2550,"2015-12-01","2025-04-30"]
[{"$nulls":14},"20 Read Street","R-22","4 Bed",1200,1900,2515,2550,"2020-09-01","2025-08-31"]
[{"$nulls":14},"20 Read Street","R-23","4 Bed",1200,2000,2515,2550,"2020-02-28","2026-02-28"]
[{"$nulls":14},"20 Read Street","R-24","4 Bed",1200,2200,2515,2550,"2016-09-01","2025-02-28"]
[{"$nulls":14},"20 Read Street","R-25","2 Bed",770,1500,{"$f":"IF(Q46=\"\",\"\",_xlfn.XLOOKUP(Q46,$O$4:$O$8,$S$4:$S$8))","v":1961},{"$f":"IF(Q46=\"*Insert Unit Type*\",\"\",_xlfn.XLOOKUP(Q46,$O$4:$O$8,$T$4:$T$8,\"\"))","v":1975},"2020-03-28","2024-10-31"]
[{"$nulls":14},"20 Read Street","R-26","2 Bed",770,1600,1961,1975,"2020-09-01","2025-09-30"]
[{"$nulls":14},"20 Read Street","R-27","2 Bed",770,1700,1961,1975,"2015-12-21","2025-11-30"]
[{"$nulls":14},"20 Read Street","R-28","2 Bed",770,1700,1961,1975,"2022-10-17","2025-10-31"]
[{"$nulls":14},"20 Read Street","R-29","2 Bed",770,1700,1961,1975,"2014-12-05","2025-11-30"]
[{"$nulls":14},"20 Read Street","R-30","2 Bed",770,1600,1961,1975,"2013-10-17","2025-07-31"]
[{"$nulls":14},"20 Read Street","R-31","2 Bed",770,1700,1961,1975,"2020-02-28","2025-05-31"]
[{"$nulls":14},"20 Read Street","R-32","2 Bed",770,1600,1961,1975,"2012-08-01","2025-04-30"]
[{"$nulls":14},"20 Read Street","R-33","2 Bed",770,1700,1961,1975,"2019-03-01","2025-11-30"]
[{"$nulls":14},"20 Read Street","R-34","2 Bed",770,1465,1961,1975,"2019-11-01"]
[{"$nulls":14},"20 Read Street","R-35","2 Bed",770,1500,1961,1975,"2020-02-28","2021-02-27"]
[{"$nulls":14},"20 Read Street","R-36","2 Bed",770,1325,1961,1975,"2015-05-01","2024-03-31"]
[{"$nulls":14},"20 Read Street","R-37","2 Bed",770,1700,1961,1975,"2017-08-01","2026-02-28"]
[{"$nulls":14},"20 Read Street","R-38","2 Bed",770,1475,1961,1975,"2019-12-09","2026-05-31"]
[{"$nulls":14},"20 Read Street","R-39","2 Bed",770,1400,1961,1975,"2021-09-01","2025-08-31"]
[{"$nulls":14},"20 Read Street","R-40","2 Bed",770,1400,1961,1975,"2020-06-12","2025-07-31"]
[{"$nulls":14},"20 Read Street","R-41","2 Bed",770,1300,1961,1975,"2020-05-29","2021-05-31"]
[{"$nulls":14},"20 Read Street","R-42","2 Bed",770,1650,1961,1975,"2023-09-05","2024-10-01"]
[{"$nulls":14},"20 Read Street","R-43","2 Bed",770,1400,1961,1975,"2020-03-28","2025-08-31"]
[{"$nulls":14},"20 Read Street","R-44","2 Bed",770,1651,1961,1975,"2024-04-17","2026-04-30"]
[{"$nulls":14},"675 Central Avenue","C-01","3 Bed",1050,2250,2400,2450,"2015-05-01","2016-04-30"]
[{"$nulls":14},"675 Central Avenue","C-02","2 Bed",900,1550,1961,1975,"2020-02-12","2025-11-30"]
[{"$nulls":14},"675 Central Avenue","C-03","2 Bed",900,1800,1961,1975,"2025-01-31","2026-01-30"]
[{"$nulls":14},"675 Central Avenue","C-04","2 Bed",990,1800,1961,1975,"2025-04-30","2026-04-30"]
[{"$nulls":14},"675 Central Avenue","C-05","2 Bed",990,1700,1961,1975,"2024-04-15","2026-04-30"]
[{"$nulls":14},"675 Central Avenue","C-06","2 Bed",900,1650,1961,1975,"2018-11-01","2024-11-30"]
[{"$nulls":14},"675 Central Avenue","C-07","2 Bed",990,1850,1961,1975,"2020-02-28","2025-11-30"]
[{"$nulls":14},"675 Central Avenue","C-08","2 Bed",990,1675,1961,1975,"2023-05-08","2024-05-07"]
[{"$nulls":14},"675 Central Avenue","C-09","2 Bed",990,1550,1961,1975,"2019-05-10","2026-05-31"]
[{"$nulls":14},"675 Central Avenue","C-10","3 Bed",1050,1750,2400,2450,"2019-08-01","2026-02-28"]
[{"$nulls":14},"675 Central Avenue","C-11","3 Bed",1050,1850,2400,2450,"2019-07-01","2025-02-28"]
[{"$nulls":14},"675 Central Avenue","C-12","2 Bed",900,1500,1961,1975,"2019-06-01","2025-09-30"]
[{"$nulls":14},"675 Central Avenue","C-13","2 Bed",900,1800,{"$f":"IF(Q78=\"\",\"\",_xlfn.XLOOKUP(Q78,$O$4:$O$8,$S$4:$S$8))","v":1961},{"$f":"IF(Q78=\"*Insert Unit Type*\",\"\",_xlfn.XLOOKUP(Q78,$O$4:$O$8,$T$4:$T$8,\"\"))","v":1975}]
[{"$nulls":14},"675 Central Avenue","C-14","3 Bed",1050,2150,2400,2450,"2024-11-01","2025-10-31"]
[{"$nulls":14},"675 Central Avenue","C-15","3 Bed",1050,1690,2400,2450,"2019-10-18","2025-06-30"]
[{"$nulls":14},"675 Central Avenue","C-16","2 Bed",900,1750,1961,1975,"2024-12-27","2025-12-31"]
[{"$nulls":14},"675 Central Avenue","C-17","2 Bed",900,1750,1961,1975,"2019-06-14","2025-06-30"]
[{"$nulls":14},"675 Central Avenue","C-18","2 Bed",900,1700,1961,1975,"2023-06-03","2026-05-31"]
[{"$nulls":14},"675 Central Avenue","C-19","2 Bed",990,1800,1961,1975,"2025-06-04","2026-05-31"]
[{"$nulls":14},"675 Central Avenue","C-20","2 Bed",900,1800,1961,1975,"2025-05-01","2026-04-30"]
[{"$nulls":14},"675 Central Avenue","C-21","2 Bed",900,1750,1961,1975,"2024-11-01","2025-10-31"]
[{"$nulls":14},"675 Central Avenue","C-22","2 Bed",990,1800,1961,1975,"2018-08-15","2026-01-31"]
[{"$nulls":14},"675 Central Avenue","C-23","2 Bed",900,1850,1961,1975,"2012-09-01","2025-11-30"]
[{"$nulls":14},"675 Central Avenue","C-24","3 Bed",1050,1700,2400,2450,"2017-11-11","2025-07-31"]
[{"$nulls":14},"675 Central Avenue","C-25","3 Bed",1050,2100,2400,2450,"2018-12-14","2025-10-31"]
[{"$nulls":14},"675 Central Avenue","C-26","2 Bed",900,1550,1961,1975,"2019-08-01","2025-09-30"]
[{"$nulls":14},"675 Central Avenue","C-27","2 Bed",990,1500,1961,1975,"2020-02-01","2025-10-31"]
[{"$nulls":14},"675 Central Avenue","C-28","2 Bed",900,1800,1961,1975,"2019-02-15","2026-01-31"]
[{"$nulls":14},"675 Central Avenue","C-29","2 Bed",900,1600,1961,1975,"2019-06-01","2026-02-28"]
[{"$nulls":14},"675 Central Avenue","C-30","3 Bed",1050,1750,2400,2450,"2017-03-01","2026-02-28"]
[{"$nulls":14},"675 Central Avenue","C-31","3 Bed",1050,2200,2400,2450,"2021-11-01","2025-11-30"]
[{"$nulls":14},"675 Central Avenue","C-32","2 Bed",990,1900,1961,1975,"2021-07-02","2026-03-31"]
[{"$nulls":14},"675 Central Avenue","C-33","2 Bed",950,1500,1961,1975,"2016-03-01","2026-02-28"]
[{"$nulls":14},"675 Central Avenue","C-34","2 Bed",950,1750,1961,1975,"2024-11-01","2025-10-31"]
[{"$nulls":14},"675 Central Avenue","C-35","2 Bed",900,1750,1961,1975,"2024-09-30","2025-09-30"]
[{"$nulls":14},"675 Central Avenue","C-36","3 Bed",1050,1825,2400,2450,"2022-06-01","2026-05-31"]
[{"$nulls":14},"Seabreeze","223I-A1","1 Bed",524,1300,1425,1500]
[{"$nulls":14},"Seabreeze","223I-A2","1 Bed",605,1175,1425,1500,"2022-08-25","2025-09-30"]
[{"$nulls":14},"Seabreeze","223I-A3","Studio",451,1140,1250,1300,"2023-07-14","2025-07-31"]
[{"$nulls":14},"Seabreeze","223I-A4","1 Bed",637,1250,1425,1500,"2024-03-01","2025-02-28"]
[{"$nulls":14},"Seabreeze","223I-A5","1 Bed",677,1300,1425,1500]
[{"$nulls":14},"Seabreeze","223I-A6","Studio",451,1130,1250,1300,"2024-01-19","2026-01-31"]
[{"$nulls":14},"Seabreeze","223I-A7","1 Bed",605,1200,1425,1500,"2021-11-01","2023-10-31"]
[{"$nulls":14},"Seabreeze","223I-A8","1 Bed",605,1200,1425,1500,"2012-07-16","2025-09-30"]
[{"$nulls":14},"Seabreeze","223I-B1","1 Bed",613,1300,{"$f":"IF(Q110=\"\",\"\",_xlfn.XLOOKUP(Q110,$O$4:$O$8,$S$4:$S$8))","v":1425},{"$f":"IF(Q110=\"*Insert Unit Type*\",\"\",_xlfn.XLOOKUP(Q110,$O$4:$O$8,$T$4:$T$8,\"\"))","v":1500},"2019-09-03","2025-09-30"]
[{"$nulls":14},"Seabreeze","223I-B2","1 Bed",613,1200,1425,1500,"2018-05-30","2025-12-31"]
[{"$nulls":14},"Seabreeze","223I-B3","Studio",459,1000,1250,1300,"2019-09-11","2024-04-30"]
[{"$nulls":14},"Seabreeze","223I-B4","1 Bed",637,1300,1425,1500,"2023-01-04","2026-01-31"]
[{"$nulls":14},"Seabreeze","223I-B5","1 Bed",685,1350,1425,1500,"2023-09-25","2025-10-31"]
[{"$nulls":14},"Seabreeze","223I-B6","Studio",459,950,1250,1300,"2008-04-30","2025-07-31"]
[{"$nulls":14},"Seabreeze","223I-B7","1 Bed",613,1275,1425,1500,"2024-02-29","2026-02-28"]
[{"$nulls":14},"Seabreeze","223I-B8","1 Bed",613,1300,1425,1500]
[{"$nulls":14},"Seabreeze","223I-C1","1 Bed",621,1300,1425,1500]
[{"$nulls":14},"Seabreeze","223I-C2","1 Bed",613,1265,1425,1500,"2023-08-16","2025-09-30"]
[{"$nulls":14},"Seabreeze","223I-C3","Studio",468,1000,1250,1300,"2021-02-25","2025-11-30"]
[{"$nulls":14},"Seabreeze","223I-C4","1 Bed",637,1025,1425,1500,"2011-01-01","2025-12-31"]
[{"$nulls":14},"Seabreeze","223I-C5","1 Bed",693,1425,1425,1500,"2025-01-31","2026-01-30"]
[{"$nulls":14},"Seabreeze","223I-C6","Studio",468,1050,1250,1300,"2024-05-04","2026-04-30"]
[{"$nulls":14},"Seabreeze","223I-C7","1 Bed",621,1300,1425,1500,"2025-02-07","2026-02-06"]
[{"$nulls":14},"Seabreeze","223I-C8","1 Bed",621,1300,1425,1500,"2025-01-31","2026-01-30"]
[{"$nulls":14},"Seabreeze","760A-D1","2 Bed",840,1516,1961,1975,"2018-02-02","2026-06-30"]
[{"$nulls":14},"Seabreeze","760A-D2","1 Bed",693,1400,1425,1500,"2024-12-31","2025-12-31"]
[{"$nulls":14},"Seabreeze","760A-D3","Studio",532,1150,1250,1300,"2024-10-01","2025-09-30"]
[{"$nulls":14},"Seabreeze","760A-D4","Studio",532,1025,1250,1300,"2019-09-03","2025-10-31"]
[{"$nulls":14},"Seabreeze","760A-D5","2 Bed",798,1600,1961,1975,"2017-06-07","2025-06-30"]
[{"$nulls":14},"Seabreeze","760A-D6","2 Bed",766,1675,1961,1975,"2023-05-10","2024-05-31"]
[{"$nulls":14},"Seabreeze","760A-D7","1 Bed",613,1300,1425,1500,"2022-04-01","2025-07-31"]
[{"$nulls":14},"Seabreeze","760A-D8","Studio",468,1050,1250,1300,"2024-09-17","2025-09-30"]
[{"$nulls":14},"Seabreeze","760A-D9","Studio",468,1100,1250,1300,"2023-08-03","2024-09-30"]
[{"$nulls":14},"Seabreeze","760A-D10","1 Bed",613,1300,1425,1500]
[{"$nulls":14},"Seabreeze","760A-D11","Studio",484,1025,1250,1300,"2020-07-31","2022-12-31"]
[{"$nulls":14},"Seabreeze","760A-D12","2 Bed",798,1400,1961,1975,"2020-02-19","2025-08-31"]
[{"$nulls":14},"Seabreeze","760A-E1","2 Bed",840,1750,1961,1975,"2023-11-21","2024-12-31"]
[{"$nulls":14},"Seabreeze","760A-E2","1 Bed",693,1400,1425,1500,"2023-06-21","2025-07-31"]
[{"$nulls":14},"Seabreeze","760A-E3","Studio",532,1250,1250,1300,"2022-11-03","2023-08-31"]
[{"$nulls":14},"Seabreeze","760A-E4","Studio",532,1150,1250,1300,"2024-10-01","2025-09-30"]
[{"$nulls":14},"Seabreeze","760A-E5","2 Bed",815,1550,{"$f":"IF(Q142=\"\",\"\",_xlfn.XLOOKUP(Q142,$O$4:$O$8,$S$4:$S$8))","v":1961},{"$f":"IF(Q142=\"*Insert Unit Type*\",\"\",_xlfn.XLOOKUP(Q142,$O$4:$O$8,$T$4:$T$8,\"\"))","v":1975},"2022-03-09","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-E6","2 Bed",774,1700,1961,1975,"2022-06-16","2026-06-30"]
[{"$nulls":14},"Seabreeze","760A-E7","1 Bed",621,1100,1425,1500,"2020-03-12","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-E8","Studio",476,1100,1250,1300,"2020-07-17","2026-05-31"]
[{"$nulls":14},"Seabreeze","760A-E9","Studio",476,1100,1250,1300,"2025-04-30","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-E10","1 Bed",613,1290,1425,1500,"2024-01-05","2026-01-04"]
[{"$nulls":14},"Seabreeze","760A-E11","Studio",492,1100,1250,1300,"2025-04-04","2026-04-03"]
[{"$nulls":14},"Seabreeze","760A-E12","2 Bed",806,1800,1961,1975,"2025-05-31","2026-05-30"]
[{"$nulls":14},"Seabreeze","760A-F1","2 Bed",840,1100,1961,1975,"2018-06-30","2026-01-31"]
[{"$nulls":14},"Seabreeze","760A-F2","1 Bed",702,1300,1425,1500,"2019-09-14","2022-09-30"]
[{"$nulls":14},"Seabreeze","760A-F3","Studio",532,1150,1250,1300,"2025-04-30","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-F4","Studio",540,1150,1250,1300,"2024-05-01","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-F5","2 Bed",815,1750,1961,1975,"2025-03-21","2026-04-30"]
[{"$nulls":14},"Seabreeze","760A-F6","2 Bed",785,1450,1961,1975,"2018-09-14","2025-09-30"]
[{"$nulls":14},"Seabreeze","760A-F7","1 Bed",629,1125,1425,1500,"2018-11-01","2025-08-31"]
[{"$nulls":14},"Seabreeze","760A-F8","Studio",484,1020,1250,1300,"2020-03-06","2026-02-28"]
[{"$nulls":14},"Seabreeze","760A-F9","Studio",476,1000,1250,1300,"2020-01-31","2026-01-31"]
[{"$nulls":14},"Seabreeze","760A-F10","1 Bed",629,1250,1425,1500,"2019-03-21","2025-12-31"]
[{"$nulls":14},"Seabreeze","760A-F11","Studio",500,1150,1250,1300,"2018-12-01","2026-01-31"]
[{"$nulls":14},"Seabreeze","760A-F12","2 Bed",806,1600,1961,1975,"2023-01-18","2026-02-28"]
[{"$nulls":14},"Monthly Total",null,null,{"$f":"SUM(R14:R161)","v":124112},{"$f":"SUM(S14:S161)","v":236427},{"$f":"SUM(T14:T161)","v":279828},{"$f":"SUM(U14:U161)","v":285275}]

{"sheet":"RR_Bridgeport 148_6.10.2025","index":1,"n_rows":150,"n_cols":19,"rows_kept":150,"cut":false,"hidden":false,"merged":[]}
["Tenant Name","Tenant ID","Unit","Floorplan","Unit Type","Property","Property","Sq Ft","Rent","Tenant","Assistance","Early Pay Disc.","Vacancy Loss","Pet Fees","Parking","Employee Disc","Security Deposit","Move In","Lease End"]
["Rivera Medina, Milagro",4373,"#A","2 Bed","2BR","170 Read Street","A1 170 Read St",900,{"$f":"SUM(J2:M2)","v":1961},45,1916,0,0,0,0,0,1258,"2021-10-01","2025-09-30"]
["Jones, Ramona",3422,"#B","2 Bed","2BR","170 Read Street","A1 170 Read St",900,1150,1150,0,0,0,0,0,0,800,"2020-02-27","2025-08-31"]
["Johnson, Stacy-Ann",3423,"#C","3 Bed","3BR-1BA-TH","170 Read Street","A1 170 Read St",1200,1425,1425,0,0,0,0,0,0,800,"2020-02-27","2025-08-31"]
["Khanyile, Winnie",3424,"#D","2 Bed","2BR","170 Read Street","A1 170 Read St",900,1150,1150,0,0,0,0,0,0,0,"2020-02-27","2025-08-31"]
["Kirkland, Francis",3425,"#E","2 Bed","2BR","170 Read Street","A1 170 Read St",900,1150,1150,0,0,0,0,0,0,895,"2020-02-27","2023-08-31"]
["Centeno, Jocelyn",6338,"#F","3 Bed","3BR-1BA-TH","170 Read Street","A1 170 Read St",1200,2400,0,2400,0,0,0,30,0,4830,"2024-10-01","2025-09-30"]
["Aviles, Luz",3427,"#G","2 Bed","2BR","170 Read Street","A1 170 Read St",900,1550,0,1550,0,0,0,0,0,0,"2020-02-27","2015-10-31"]
["Pacheco, Denys",3663,"#H","3 Bed","3BR-1BA-TH","170 Read Street","A1 170 Read St",1200,2200,0,2200,0,0,0,0,0,1600,"2020-10-01","2026-02-28"]
["Vega-Montanez, Maria",4457,"R-01","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2400,0,2400,0,0,0,0,0,3680,"2022-02-09","2024-01-31"]
["Ramos, Joseph",6775,"R-02","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2300,2500,0,-200,0,0,0,0,0,"2024-12-16","2026-01-23"]
["Whitaker, Shamara",2871,"R-03","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2400,1118,1282,0,0,0,0,0,1320,"2018-09-07","2025-08-31"]
["Epps, Erica",6768,"R-04","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2300,2500,0,-200,0,0,30,0,5000,"2025-02-01","2026-01-31"]
["Gonzalez-Andujar, Francheska",6684,"R-05","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2515,76,2439,0,0,0,0,0,3772.5,"2025-01-31","2026-01-31"]
["Castro, Johnny",3655,"R-06","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2200,216,1984,0,0,0,0,0,500,"2020-11-01","2023-09-30"]
["Gibbs, Worray",5037,"R-07","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2000,2100,0,-100,0,0,0,0,0,"2022-12-13","2026-01-31"]
["Coombs, Dorothy",1134,"R-08","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,1500,1600,0,-100,0,0,0,0,0,"2012-09-01","2026-03-31"]
["<VACANT>",null,"R-09","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2500,null,0,null,2500,null,null,null,0]
["Algarin, Dashon",7475,"R-10","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2500,2600,0,-100,0,100,0,0,0,"2025-05-31","2026-05-31"]
["Rivera-Gonzalez, Felicita",5875,"R-11","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2500,1123,1377,0,0,0,30,0,4875,"2024-02-01","2025-01-31"]
["Estaba, Mary",1137,"R-12","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2200,925,1275,0,0,0,0,0,0,"2013-05-01","2025-02-28"]
["Figueroa, Franchesca",1589,"R-13","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,1700,1800,0,-100,0,0,0,-1200,0,"2015-06-01","2021-12-31"]
["Savage, Brian",6748,"R-14","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2300,2500,0,-200,0,0,30,0,3780,"2024-12-09","2025-12-31"]
["Canada, Cornelia",1128,"R-15","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,1550,1650,0,-100,0,0,50,0,1423.38,"2013-10-17","2026-03-31"]
["Escalera, Bryanna",4617,"R-16","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2500,0,2500,0,0,0,0,0,0,"2022-06-03","2026-02-28"]
["Barksdale, Shontae",4289,"R-17","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,1900,2000,0,-100,0,0,50,0,200,"2021-08-02","2025-10-31"]
["Camacho, Joanny",2299,"R-18","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2400,752,1648,0,0,0,75,0,1625,"2017-03-01","2026-02-28"]
["Maloi, Wendy",5860,"R-19","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2475,2475,0,0,0,0,0,0,4800,"2024-01-26","2025-01-25"]
["Valdez-Lantigua, Claribel",1925,"R-20","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2334,0,2334,0,0,0,0,0,1331,"2016-08-01","2025-11-30"]
["Cruz, Michelle",1755,"R-21","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2200,0,2200,0,0,0,25,0,1520,"2015-12-01","2025-04-30"]
["Cruz, Grace",2523,"R-22","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,1900,2000,0,-100,0,0,25,0,3375,"2020-09-01","2025-08-31"]
["Best, Charlene",3390,"R-23","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2000,2100,0,-100,0,0,75,0,1955,"2020-02-28","2026-02-28"]
["Williams, Latasha",2012,"R-24","4 Bed","4BR-1.5BA-TH","20 Read Street","A1 20 Read St",1200,2200,250,1950,0,0,0,0,0,1500,"2016-09-01","2025-02-28"]
["Torres, Yesenia",3413,"R-25","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,{"$f":"SUM(J34:M34)","v":1500},1500,0,0,0,0,25,0,2450,"2020-03-28","2024-10-31"]
["Martinez, Angelique",3679,"R-26","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1600,0,1600,0,0,50,0,0,0,"2020-09-01","2025-09-30"]
["Roldan, Carmen",1774,"R-27","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,407,1293,0,0,25,25,0,1075,"2015-12-21","2025-11-30"]
["Hardison, Shaquanda",4919,"R-28","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,0,1700,0,0,0,0,0,0,"2022-10-17","2025-10-31"]
["Mercedes, Stephany",1423,"R-29","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,876,824,0,0,0,25,0,1135.3,"2014-12-05","2025-11-30"]
["Abrams, Shone",1126,"R-30","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1600,0,1600,0,0,0,0,0,189.74,"2013-10-17","2025-07-31"]
["Holmes, Britney",1769,"R-31","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,0,1700,0,0,0,0,0,250,"2020-02-28","2025-05-31"]
["Golphin, Ashanti",1140,"R-32","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1600,0,1600,0,0,0,0,0,460.27,"2012-08-01","2025-04-30"]
["Gonzalez, Isabel",3014,"R-33","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,737,963,0,0,0,0,0,1200,"2019-03-01","2025-11-30"]
["Hairston, Tyquashaya",3247,"R-34","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1465,18,1447,0,0,0,0,0,0,"2019-11-01"]
["Sanders, Yasmine",1919,"R-35","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1500,211,1289,0,0,0,0,0,1030,"2020-02-28","2021-02-27"]
["Madera, Johanna",1537,"R-36","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1325,1325,0,0,0,0,25,0,2075.14,"2015-05-01","2024-03-31"]
["Williams, Geniqua",2457,"R-37","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1700,167,1533,0,0,0,0,0,1002,"2017-08-01","2026-02-28"]
["Mercedes, JeanCarlos",3341,"R-38","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1475,1575,0,-100,0,150,0,0,2575,"2019-12-09","2026-05-31"]
["Napoleoni, Ruben",4344,"R-39","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1400,1500,0,-100,0,0,25,0,75,"2021-09-01","2025-08-31"]
["Johnson, Dominique",3478,"R-40","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1400,1500,0,-100,0,0,25,0,75,"2020-06-12","2025-07-31"]
["Forney, Paris",3474,"R-41","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1300,1300,0,0,0,0,25,0,0,"2020-05-29","2021-05-31"]
["Rodriguez, Damaris",5637,"R-42","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1650,1650,0,0,0,0,50,0,0,"2023-09-05","2024-10-01"]
["Rodriguez, Jacqueline",3443,"R-43","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1400,1500,0,-100,0,0,0,0,2400,"2020-03-28","2025-08-31"]
["Garcia, Brianna",6059,"R-44","2 Bed","2BR-1BA-TH","20 Read Street","A1 20 Read St",770,1651,1751,0,-100,0,0,0,0,3400,"2024-04-17","2026-04-30"]
["Burnett, Damian",1575,"C-01","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,2250,2250,0,null,0,null,null,null,0,"2015-05-01","2016-04-30"]
["Santos, Joycevette",3378,"C-02","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1550,1650,0,-100,0,0,0,0,2675,"2020-02-12","2025-11-30"]
["Blake, Daunne",6872,"C-03","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1800,1900,0,-100,0,0,0,0,3880,"2025-01-31","2026-01-30"]
["Hamlette, Khadijah",4608,"C-04","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1800,1900,0,-100,0,0,0,0,3800,"2025-04-30","2026-04-30"]
["Belizaire, Brayan",6000,"C-05","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1700,1800,0,-100,0,50,0,0,3400,"2024-04-15","2026-04-30"]
["Duval, Kelly",2901,"C-06","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1650,0,1650,0,0,0,0,0,2627,"2018-11-01","2024-11-30"]
["Curry, Simitha",3345,"C-07","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1850,73,1777,0,0,0,0,0,500,"2020-02-28","2025-11-30"]
["Brookes, Kayla",5366,"C-08","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1675,1675,0,0,0,0,0,0,3400,"2023-05-08","2024-05-07"]
["Lindsay, Joan",3087,"C-09","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1550,1650,0,-100,0,0,0,0,1200,"2019-05-10","2026-05-31"]
["Tiburcio, Candy",3170,"C-10","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1750,1850,0,-100,0,0,0,0,0,"2019-08-01","2026-02-28"]
["Seye, Serigne",3131,"C-11","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1850,1850,0,0,0,0,0,0,2975,"2019-07-01","2025-02-28"]
["Campbell, Jennifer",3102,"C-12","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1500,1600,0,-100,0,0,0,0,2475,"2019-06-01","2025-09-30"]
["<VACANT>",null,"C-13","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,{"$f":"SUM(J66:M66)","v":1800},null,0,null,1800,null,null,null,0]
["Walker, Lannita",6485,"C-14","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,2150,2250,0,-100,0,50,0,0,4600,"2024-11-01","2025-10-31"]
["Bell, Sandrekia",1060,"C-15","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1690,1690,0,0,0,0,0,0,875.21,"2019-10-18","2025-06-30"]
["Davis, Kianna",6716,"C-16","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1750,1850,0,-100,0,0,0,0,50,"2024-12-27","2025-12-31"]
["Serrano, Yomara",1086,"C-17","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1750,621,1129,0,0,0,0,0,1375.35,"2019-06-14","2025-06-30"]
["Santana, Angel",5360,"C-18","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1700,1800,0,-100,0,25,0,0,1825,"2023-06-03","2026-05-31"]
["Rodriguez, Daniel",7404,"C-19","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1800,1900,0,-100,0,50,0,0,0,"2025-06-04","2026-05-31"]
["Torres, Ashley",4753,"C-20","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1800,1900,0,-100,0,0,0,0,0,"2025-05-01","2026-04-30"]
["Hunte, Mia",6601,"C-21","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1750,1850,0,-100,0,0,0,0,0,"2024-11-01","2025-10-31"]
["Alford, Melida",2847,"C-22","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1800,301,1499,0,0,0,0,0,1775,"2018-08-15","2026-01-31"]
["Geyer, Jacquelyn",1067,"C-23","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1850,775,1075,0,0,0,0,0,75,"2012-09-01","2025-11-30"]
["Rentas, Belkins",2530,"C-24","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1700,1700,0,0,0,0,0,0,2775,"2017-11-11","2025-07-31"]
["Davila, Ruth",2930,"C-25","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,2100,1060,1040,0,0,0,0,0,575,"2018-12-14","2025-10-31"]
["Ortiz, Isabel",3113,"C-26","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1550,1650,0,-100,0,0,25,0,75,"2019-08-01","2025-09-30"]
["Watkins, Willie",3364,"C-27","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1500,1600,0,-100,0,0,0,0,75,"2020-02-01","2025-10-31"]
["Hanton, Terry",1070,"C-28","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1800,17,1783,0,0,0,0,0,75.010000000000005,"2019-02-15","2026-01-31"]
["Ramos, Sahara",3089,"C-29","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1600,1700,0,-100,0,0,0,0,2475,"2019-06-01","2026-02-28"]
["Paz, Rafael",2369,"C-30","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1750,1850,0,-100,0,0,0,0,1038,"2017-03-01","2026-02-28"]
["Wellington, Victoria",4366,"C-31","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,2200,198,2002,0,0,0,0,0,50,"2021-11-01","2025-11-30"]
["Napoleoni, Joshua",4268,"C-32","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",990,1900,0,1900,0,0,0,0,0,2750,"2021-07-02","2026-03-31"]
["Avery, Ray",1849,"C-33","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",950,1500,1600,0,-100,0,0,0,0,2400,"2016-03-01","2026-02-28"]
["Fernandez, Jessica",6555,"C-34","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",950,1750,1850,0,-100,0,0,0,0,3750,"2024-11-01","2025-10-31"]
["Fonvert, Carine",6536,"C-35","2 Bed","2BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",900,1750,1850,0,-100,0,0,0,0,50,"2024-09-30","2025-09-30"]
["Francis-Wong, Maxine",4554,"C-36","3 Bed","3BR-1BA-TH","675 Central Avenue","A1 675 Central Ave",1050,1825,1925,0,-100,0,0,0,0,1175,"2022-06-01","2026-05-31"]
["<VACANT>",null,"223I-A1","1 Bed","1BR","Seabreeze","A1 Seabreeze",524,1300,null,0,null,1300,null,null,null,0]
["Vann, Savan",4826,"223I-A2","1 Bed","1BR","Seabreeze","A1 Seabreeze",605,1175,1275,0,-100,0,0,0,0,0,"2022-08-25","2025-09-30"]
["Singleton, Tyjah",5520,"223I-A3","Studio","Studio","Seabreeze","A1 Seabreeze",451,1140,1140,0,0,0,0,0,0,75,"2023-07-14","2025-07-31"]
["DuBois, Peyton",5922,"223I-A4","1 Bed","1BR","Seabreeze","A1 Seabreeze",637,1250,1350,0,-100,0,25,0,0,2700,"2024-03-01","2025-02-28"]
["<VACANT>",null,"223I-A5","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",677,1300,null,0,null,1300,null,null,null,0]
["Singleton, Kayla",5620,"223I-A6","Studio","Studio","Seabreeze","A1 Seabreeze",451,1130,1130,0,0,0,0,0,0,2180,"2024-01-19","2026-01-31"]
["Martinez Barbosa, Wilma",4414,"223I-A7","1 Bed","1BR","Seabreeze","A1 Seabreeze",605,1200,0,1200,0,0,0,0,0,1119,"2021-11-01","2023-10-31"]
["Ferrier, Natalie R.",410,"223I-A8","1 Bed","1BR","Seabreeze","A1 Seabreeze",605,1200,1300,0,-100,0,0,0,0,1525.41,"2012-07-16","2025-09-30"]
["Ribot, Clarissa",1742,"223I-B1","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,{"$f":"SUM(J98:M98)","v":1300},1300,0,0,0,0,55,0,222.5,"2019-09-03","2025-09-30"]
["Samuelson, Karyn",2777,"223I-B2","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1200,1300,0,-100,0,25,0,0,1020,"2018-05-30","2025-12-31"]
["Norman, Michael",3219,"223I-B3","Studio","Studio","Seabreeze","A1 Seabreeze",459,1000,1000,0,0,0,0,0,0,1351.5,"2019-09-11","2024-04-30"]
["Lauriano, Lashe",5091,"223I-B4","1 Bed","1BR","Seabreeze","A1 Seabreeze",637,1300,1400,0,-100,0,0,0,0,0,"2023-01-04","2026-01-31"]
["Greenidge, Sylvester",5684,"223I-B5","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",685,1350,1450,0,-100,0,0,0,0,2875,"2023-09-25","2025-10-31"]
["Cohen, Ronald",133,"223I-B6","Studio","Studio","Seabreeze","A1 Seabreeze",459,950,1050,0,-100,0,0,0,0,1300.3499999999999,"2008-04-30","2025-07-31"]
["Brown, Reneika",5952,"223I-B7","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1275,1375,0,-100,0,0,0,0,2650,"2024-02-29","2026-02-28"]
["<VACANT>",null,"223I-B8","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1300,null,0,null,1300,null,null,null,0]
["<VACANT>",null,"223I-C1","1 Bed","1BR","Seabreeze","A1 Seabreeze",621,1300,null,0,null,1300,null,null,null,0]
["Vitalise, Vanise",5612,"223I-C2","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1265,1365,0,-100,0,0,0,0,0,"2023-08-16","2025-09-30"]
["Franklin, Michael",4013,"223I-C3","Studio","Studio","Seabreeze","A1 Seabreeze",468,1000,1100,0,-100,0,0,0,0,1388,"2021-02-25","2025-11-30"]
["White, Nathaniel",284,"223I-C4","1 Bed","1BR","Seabreeze","A1 Seabreeze",637,1025,1125,0,-100,0,0,30,0,709.03,"2011-01-01","2025-12-31"]
["Webb Rodriguez, Emma",6873,"223I-C5","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",693,1425,1525,0,-100,0,0,0,0,0,"2025-01-31","2026-01-30"]
["Vega, Victor",5966,"223I-C6","Studio","Studio","Seabreeze","A1 Seabreeze",468,1050,1150,0,-100,0,0,0,0,2260,"2024-05-04","2026-04-30"]
["Nieves, Teresa",5919,"223I-C7","1 Bed","1BR","Seabreeze","A1 Seabreeze",621,1300,1400,0,-100,0,0,0,0,0,"2025-02-07","2026-02-06"]
["Tyson, Isadora",6799,"223I-C8","1 Bed","1BR","Seabreeze","A1 Seabreeze",621,1300,1400,0,-100,0,25,0,0,0,"2025-01-31","2026-01-30"]
["Veguilla-Rivera, Maria",2627,"760A-D1","2 Bed","2BR - 2Bath","Seabreeze","A1 Seabreeze",840,1516,1616,0,-100,0,0,0,0,0,"2018-02-02","2026-06-30"]
["McKnight, Jakida",5740,"760A-D2","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",693,1400,1500,0,-100,0,0,0,0,750,"2024-12-31","2025-12-31"]
["Virella, Victoria",6470,"760A-D3","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",532,1150,1250,0,-100,0,0,0,0,2550,"2024-10-01","2025-09-30"]
["Tate, Galen",3213,"760A-D4","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",532,1025,1125,0,-100,0,0,0,0,991,"2019-09-03","2025-10-31"]
["Eady, Eric",167,"760A-D5","2 Bed","2BR","Seabreeze","A1 Seabreeze",798,1600,285,1315,0,0,0,0,0,951.24,"2017-06-07","2025-06-30"]
["Bowen, Adewali",5374,"760A-D6","2 Bed","2BR","Seabreeze","A1 Seabreeze",766,1675,1675,0,0,0,0,0,0,3350,"2023-05-10","2024-05-31"]
["Ortiz, Joshua",3972,"760A-D7","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1300,1300,0,0,0,0,0,0,2275,"2022-04-01","2025-07-31"]
["Mclaughlin, Justin",6512,"760A-D8","Studio","Studio","Seabreeze","A1 Seabreeze",468,1050,1150,0,-100,0,0,0,0,2300,"2024-09-17","2025-09-30"]
["Sanjurjo, Louis",5587,"760A-D9","Studio","Studio","Seabreeze","A1 Seabreeze",468,1100,1100,0,0,0,0,0,0,2200,"2023-08-03","2024-09-30"]
["<VACANT>",null,"760A-D10","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1300,null,0,null,1300,null,null,null,0]
["Best, Shayna",3599,"760A-D11","Studio","Studio","Seabreeze","A1 Seabreeze",484,1025,1025,0,0,0,0,0,0,1755,"2020-07-31","2022-12-31"]
["Ruiz, Blanca",3404,"760A-D12","2 Bed","2BR","Seabreeze","A1 Seabreeze",798,1400,1500,0,-100,0,0,0,0,1325,"2020-02-19","2025-08-31"]
["Campos-Santos, Nemesis",5821,"760A-E1","2 Bed","2BR - 2Bath","Seabreeze","A1 Seabreeze",840,1750,1750,0,0,0,50,0,0,3575,"2023-11-21","2024-12-31"]
["Ortiz, Carol",5512,"760A-E2","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",693,1400,1500,0,-100,0,0,0,0,2250,"2023-06-21","2025-07-31"]
["Braun, Allison",4918,"760A-E3","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",532,1250,1250,0,0,0,0,0,0,1800,"2022-11-03","2023-08-31"]
["Nieves, Josean",6570,"760A-E4","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",532,1150,1250,0,-100,0,0,0,-200,2500,"2024-10-01","2025-09-30"]
["Martinez, Ramona",3682,"760A-E5","2 Bed","2BR","Seabreeze","A1 Seabreeze",815,{"$f":"SUM(J130:M130)","v":1550},1650,0,-100,0,0,0,0,1275,"2022-03-09","2026-04-30"]
["Maldonado, Jackeline",4655,"760A-E6","2 Bed","2BR","Seabreeze","A1 Seabreeze",774,1700,0,1700,0,0,0,0,0,0,"2022-06-16","2026-06-30"]
["Lopez, Michael",3072,"760A-E7","1 Bed","1BR","Seabreeze","A1 Seabreeze",621,1100,1200,0,-100,0,0,0,0,0,"2020-03-12","2026-04-30"]
["Ramos, Samuel",3600,"760A-E8","Studio","Studio","Seabreeze","A1 Seabreeze",476,1100,1100,0,0,0,0,0,0,1180,"2020-07-17","2026-05-31"]
["Hendricks, Kayla",7087,"760A-E9","Studio","Studio","Seabreeze","A1 Seabreeze",476,1100,1200,0,-100,0,0,0,0,0,"2025-04-30","2026-04-30"]
["Roedts, Anthony",5885,"760A-E10","1 Bed","1BR","Seabreeze","A1 Seabreeze",613,1290,1390,0,-100,0,0,0,0,2100,"2024-01-05","2026-01-04"]
["Majewski, Victoria",7122,"760A-E11","Studio","Studio","Seabreeze","A1 Seabreeze",492,1100,1200,0,-100,0,0,0,0,2400,"2025-04-04","2026-04-03"]
["Penix Jr, Ryshon",6354,"760A-E12","2 Bed","2BR","Seabreeze","A1 Seabreeze",806,1800,0,1800,0,0,0,0,0,0,"2025-05-31","2026-05-30"]
["Rivera, Maria",1904,"760A-F1","2 Bed","2BR - 2Bath","Seabreeze","A1 Seabreeze",840,1100,1200,0,-100,0,0,0,-200,1225,"2018-06-30","2026-01-31"]
["Kligerman, Land",1034,"760A-F2","1 Bed","1BR - Balcony","Seabreeze","A1 Seabreeze",702,1300,1300,0,0,0,50,0,0,0,"2019-09-14","2022-09-30"]
["Garcia Torres, Herlan",7200,"760A-F3","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",532,1150,1250,0,-100,0,0,0,0,0,"2025-04-30","2026-04-30"]
["Knowles, John",6009,"760A-F4","Studio","Studio - Balcony","Seabreeze","A1 Seabreeze",540,1150,1250,0,-100,0,100,0,0,2400,"2024-05-01","2026-04-30"]
["Castillo, Briana",7171,"760A-F5","2 Bed","2BR","Seabreeze","A1 Seabreeze",815,1750,1850,0,-100,0,0,0,0,0,"2025-03-21","2026-04-30"]
["Floyde, Jamilah",2884,"760A-F6","2 Bed","2BR","Seabreeze","A1 Seabreeze",785,1450,1550,0,-100,0,0,0,0,2600,"2018-09-14","2025-09-30"]
["Rosa-Garcia, Abner",2576,"760A-F7","1 Bed","1BR","Seabreeze","A1 Seabreeze",629,1125,1225,0,-100,0,0,50,0,880,"2018-11-01","2025-08-31"]
["Battle, Samray",3415,"760A-F8","Studio","Studio","Seabreeze","A1 Seabreeze",484,1020,1120,0,-100,0,0,0,0,975,"2020-03-06","2026-02-28"]
["Thompson-Nicky, Katrell",3367,"760A-F9","Studio","Studio","Seabreeze","A1 Seabreeze",476,1000,1100,0,-100,0,0,0,0,840,"2020-01-31","2026-01-31"]
["Servai, Pooja",3071,"760A-F10","1 Bed","1BR","Seabreeze","A1 Seabreeze",629,1250,1350,0,-100,0,0,0,0,2000,"2019-03-21","2025-12-31"]
["Achille jr., Alix",2970,"760A-F11","Studio","Studio","Seabreeze","A1 Seabreeze",500,1150,555,595,0,0,0,0,0,1660,"2018-12-01","2026-01-31"]
["Toure, Alkaire",5106,"760A-F12","2 Bed","2BR","Seabreeze","A1 Seabreeze",806,1600,1700,0,-100,0,0,0,0,0,"2023-01-18","2026-02-28"]
[{"$nulls":8},{"$f":"SUM(I2:I149)","v":236427},{"$f":"SUM(J2:J149)","v":167958},65469,-7800,10800,775,805,-1600,194485.93]

{"sheet":"T12_170 Read_6.10.2025","index":2,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,"Chart of Account","Account Type","Parent","2025-06-24","2025-07-24","2025-08-24","2025-09-24","2025-10-24","2025-11-24","2025-12-24","2025-01-25","2025-02-25","2025-03-25","2025-04-25","2025-05-25","TOTAL"]
["late","4401 Late Fees","Income",null,0,0,50,25,75,50,0,50,50,50,0,100,{"$f":"SUM(E2:P2)","v":450}]
["misc","4010 Legal","Income",null,0,0,0,0,55,890,0,0,0,0,0,0,945]
["misc","4400 Application Fees","Income",null,94,100,0,0,0,0,0,0,0,0,0,0,194]
["parking","4907 Parking","Income",null,0,0,0,0,30,0,0,0,0,0,0,0,30]
["rent","4200 Residential Rental Income","Income",null,4142,3147,4172,4832,5415,4105,4728,5228,4876,5150,5055,4928,55778]
["rent","4201 Government Subsidized Residential Rental Income","Income",null,5103,5103,5103,5103,5250,9353,7650,7650,7650,7850,7850,7850,81515]
[null,"Total Income",null,null,{"$f":"SUM(E2:E7)","v":9339},8350,9325,9960,10825,14398,12378,12928,12576,13050,12905,12878,138912]
[]
[null,"Expense"]
["admin","5002 Charity","Expense",null,0,0,0,0,0,0,0,0,6.56,0,0,0,{"$f":"SUM(E11:P11)","v":6.56}]
["admin","5305 Bank Service Charge","Expense",null,0,0.95,0,0,0,0,0,0.95,0,15,0,0,16.899999999999999]
["admin","6004 Administration Expense","Expense","5320 Professional Fees",99.04,149.32,99.19,100.81,99.33,95.27,203.56,101.26,119.63,114.76,110.71,117.33,1410.2099999999998]
["admin","5338 Credit Check","Expense",null,0,0,0,0,0,63.02,0,0,0,0,0,0,63.02]
["admin","5512 Personal Property Tax","Expense","5501 Taxes",0,62.13,0,0,0,0,0,0,0,0,0,0,62.13]
["admin","5504 Cable Internet Phone Service Expense","Expense",null,4.1900000000000004,8.92,8.86,8.1999999999999993,8.76,8.75,9.09,4.29,9.0299999999999994,9.0299999999999994,9.0299999999999994,9.7200000000000006,97.86999999999999]
["admin","6019 Software","Expense","6012 Liscenses and Memberships",0.19,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,3.2700000000000014]
["admin","6021 Marketing and Information","Expense","6012 Liscenses and Memberships",0,0,1.77,0,0,0,0,0,0,0,0,0,1.77]
["Contracts","5418 Cleaning Service Expense","Expense","6049 Service Contracts",143.79,222.42,141.21,139.38999999999999,146.05000000000001,144.27000000000001,309.45999999999998,146.47999999999999,142.71,156.03,158.05000000000001,153.51,2003.37]
["Contracts","5344 Trash Service","Expense","6049 Service Contracts",0,960.36,0,0,0,770.52,0,0,1027.3599999999999,0,0,0,2758.24]
["Contracts","5411 Snow Removal Contracts","Expense","6049 Service Contracts",0,0,0,0,0,0,479,479,479,479,479,479,2874]
["Contracts","5413 Extermination Contracts","Expense","6049 Service Contracts",0,0,0,0,0,0,0,0,0,0,0,127.62,127.62]
["Contracts","6050 Landscaping & Irrigation Contracts","Expense","6049 Service Contracts",45.62,0,600,225,250,250,0,0,0,400,0,0,1770.62]
["ins","5312 Property","Expense","5310 Insurance Expense",561.79999999999995,1000,500,250,300,1000,0,200,0,447.47,0,0,4259.2700000000004]
["ins","5326 Flood","Expense","5310 Insurance Expense",0,0,0,0,0,0,446.39,0,0,0,0,0,446.39]
["ins","5342 Liability","Expense","5310 Insurance Expense",500,373.4,500,123.4,1000,1000,0,173.4,0,589.07000000000005,0,0,4259.2700000000004]
["ins","5343 Insurance Misc Exp","Expense","5310 Insurance Expense",0,0,0,0,6.01,0,0,0,0,147.03,5.12,0,158.16]
["ins","5351 Umbrella Policy","Expense","5310 Insurance Expense",520.63,0,0,0,0,0,0,0,0,0,0,0,520.63]
["ins","5310 Other Insurance Expense","Expense",null,0,0,0,0,0,0,0,0,0,0,0,70.739999999999995,70.739999999999995]
["leasing","5007 Leasing Expense","Expense",null,91.51,136.4,93.05,32.56,75.44,89.15,170.48,91.24,170.89,100.69,101.51,104.42,1257.3400000000001]
["leasing","5008 Signs","Expense",null,0,0,0,0,1.02,0,0,0,0,0,0,0,1.02]
["leasing","5301 Advertising","Expense",null,0,0,0,0,1.53,0,0,0.55000000000000004,0,0,5.91,0,7.99]
["manage","5204 Property Management Fees","Expense",null,557.4,560.34,501,559.5,597.6,649.5,863.88,742.68,775.68,754.56,783,774.3,8119.44]
["payroll","5202 Maintenance Tech Expense","Expense","5320 Professional Fees",488.3,649.66,438.7,445.02,416.85,445.84,932.31,463.51,506.73,501.2,498.41,937.5,6724.03]
["payroll","5348 Manager Expense","Expense","5320 Professional Fees",149.93,225.56,149.37,153.04,152.22,151.35,301.27999999999997,149.08000000000001,154.49,153.99,153.12,150.13,2043.56]
["payroll","6006 Payroll Fees","Expense","6005 Payroll",37.44,41.5,34.65,40.200000000000003,34.89,35.630000000000003,69.02,33.119999999999997,33.979999999999997,33.11,31.28,31.76,456.58000000000004]
["prof","5333 Eviction","Expense","5320 Professional Fees:5322 Legal",0,0,0,0,0,1545,0,0,0,0,0,0,1545]
["prof","5334 Notice to Quit","Expense","5320 Professional Fees:5322 Legal",0,0,0,25,0,0,0,0,0,0,0,0,25]
["prof","5324 Accountant","Expense","5320 Professional Fees",0,0,0,0,0,0,0,0,0,0,318.18,0,318.18]
["R&M","5402 Plumbing","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,0,0,21.74,0,21.74]
["R&M","5404 Supplies","Expense","5400 Repairs and Maintenance",297.43,5.67,3.89,3.1,2.61,0.57999999999999996,1.46,28.85,7.42,0.81,5.08,0,356.90000000000003]
["R&M","5405 Appliances","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,27.54,0,0,152.88999999999999,180.42999999999998]
["R&M","5406 Locks / Lock Repair / Keys","Expense","5400 Repairs and Maintenance",0,0,0,0,90.05,0,0,0,0,0,0,0,90.05]
["R&M","5410 Landscaping & Irrigation Supplies","Expense","5400 Repairs and Maintenance",1.56,9.09,7.23,4.63,0,0,0,0,0,0,0,0,22.51]
["R&M","5412 Trash Removal","Expense","5400 Repairs and Maintenance",143,254.67,143,0,0,0,69.13,85.08,53.17,0,152.08000000000001,0,900.13]
["R&M","5415 HVAC","Expense","5400 Repairs and Maintenance",0,0,0,34.4,0,0,0,1.1200000000000001,0,0,0,0,35.519999999999996]
["R&M","5416 Cleaning Supplies","Expense","5400 Repairs and Maintenance",0,0,5.86,2.5299999999999998,0,7.9,0,27.72,0,3.35,1.86,0.96,50.18]
["R&M","5500 Small Tools and Equipment","Expense",null,37.380000000000003,1.57,0,0,0,1.1599999999999999,0,0,0,7.74,0,0,47.85]
["Tax","5502 Property","Expense","5501 Taxes",0,8191.85,0,0,0,0,0,8191.85,0,0,0,0,16383.7]
["util","5507 Sewer","Expense","5506 Utilities",786.24,0,0,557.76,0,0,578.26,0,0,739.64,0,0,2661.9]
["util","5519 Apartment","Expense","5506 Utilities:5508 Oil and Gas",0,50.5,0,0,33.5,0,0,0,0,0,0,0,84]
["util","5515 Owner","Expense","5506 Utilities:5509 Electric",33.33,34.81,35.380000000000003,36.950000000000003,40.270000000000003,71.27,133.62,170.47,198.73,150.85,104,50.84,1060.52]
["util","5516 Apartment","Expense","5506 Utilities:5509 Electric",0,138.96,0,0,102.07,0,0,0,0,0,0,0,241.03]
["util","5510 Water","Expense","5506 Utilities",278.25,274.95,297.32,258.39999999999998,230.27,235.29,219.15,302.55,268.18,280.87,238.81,267.25,3151.29]
[null,"Total Expense",null,null,{"$f":"SUM(E11:E54)","v":4777.03},13353.31,3560.7599999999998,3000.1700000000005,3588.75,6564.7800000000007,4786.369999999999,11393.479999999998,3981.3799999999997,5084.4799999999996,3177.1699999999996,3428.2500000000005,66695.929999999993]
[]
[null,"NOI",null,null,{"$f":"E8-E55","v":4561.97},-5003.3099999999995,5764.24,6959.83,7236.25,7833.2199999999993,7591.630000000001,1534.5200000000023,8594.6200000000008,7965.52,9727.83,9449.75,72216.070000000007]

{"sheet":"T12_Central_6.10.2025","index":3,"n_rows":68,"n_cols":17,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,"Income","Account Type","Parent","2025-06-24","2025-07-24","2025-08-24","2025-09-24","2025-10-24","2025-11-24","2025-12-24","2025-01-25","2025-02-25","2025-03-25","2025-04-25","2025-05-25","TOTAL"]
["late","4401 Late Fees","Income",null,125,150,150,175,250,225,150,225,125,225,214,261,{"$f":"SUM(E2:P2)","v":2275}]
["misc","4009 Miscellaneous Income","Income",null,0,0,0,35,0,0,0,-1035.5999999999999,0,0,0,150,-850.59999999999991]
["misc","4010 Legal","Income",null,35,15,495,50,0,945,0,50,0,125,50,25,1790]
["misc","4202 Reimbursement Income","Income",null,0,0,0,0,0,0,0,0,0,0,0,145.79,145.79]
["misc","4400 Application Fees","Income",null,0,0,0,400,200,300,0,200,80,0,80,0,1260]
["misc","4402 NSF Fees","Income",null,0,3,0,0,50,0,50,0,0,0,100,0,203]
["parking","4907 Parking","Income",null,600,710,635,585,686,975,695,680,725,725,695,100,7811]
["pet","4404 Pet Fees","Income",null,125,125,125,125,125,125,175,195,175,175,175,125,1770]
["rent","4200 Residential Rental Income","Income",null,37578,40608,42605,33859,39987,44646,44684,41366,41043,46881,44012,42293,499562]
["rent","4201 Government Subsidized Residential Rental Income","Income",null,12935,12994,12991,13274,13274,13879,14990,16079,12681,12130,12294,14354,161875]
[null,"Total Income",null,null,{"$f":"SUM(E2:E11)","v":51398},54605,57001,48503,54572,61095,60744,57759.4,54829,60261,57620,57453.79,675841.19000000006]
[]
[null,"Expense"]
["admin","5002 Charity","Expense",null,0,0,0,0,0,0,0,0,29.53,0,0,0,{"$f":"SUM(E15:P15)","v":29.53}]
["admin","5305 Bank Service Charge","Expense",null,5,0,0,0,0,5,0,5,0,15,0,0,30]
["admin","5314 Interest Expense","Expense",null,0,0,0,0,0,0,0,11.42,0,10.08,0,0,21.5]
["admin","6004 Administration Expense","Expense","5320 Professional Fees",445.65,671.93,446.35,453.66,446.93,428.7,916.02,455.68,538.30999999999995,516.4,498.16,527.98,6345.7699999999986]
["admin","5338 Credit Check","Expense",null,0,0,0,0,392.17,393.9,26.56,0,105,26.56,0,136.9,1081.0899999999999]
["admin","5512 Personal Property Tax","Expense","5501 Taxes",0,266.77999999999997,0,0,0,0,0,0,0,0,0,0,266.77999999999997]
["admin","5504 Cable Internet Phone Service Expense","Expense",null,18.84,40.14,39.880000000000003,36.89,39.42,39.31,40.89,19.29,40.630000000000003,40.630000000000003,40.630000000000003,43.72,440.27]
["admin","6019 Software","Expense","6012 Liscenses and Memberships",0.83,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,14.58]
["admin","6021 Marketing and Information","Expense","6012 Liscenses and Memberships",0,0,7.97,138.16,0,0,0,0,0,0,0,0,146.13]
["admin","6034 Parking","Expense",null,0,0,0,0,0,0,0,0,0,0,367.87,99,466.87]
["contract","5418 Cleaning Service Expense","Expense","6049 Service Contracts",647.04,1000.93,635.42999999999995,627.26,657.19,649.20000000000005,1392.58,659.16,642.16,702.13,711.21,690.76,9015.0500000000011]
["contract","5344 Trash Service","Expense","6049 Service Contracts",0,3214.2,0,0,0,2410.65,0,0,3214.2,0,0,0,8839.0499999999993]
["contract","5411 Snow Removal Contracts","Expense","6049 Service Contracts",0,0,0,0,0,0,1064,1064,1064,1064,1064,1064,6384]
["contract","5413 Extermination Contracts","Expense","6049 Service Contracts",0,191.43,0,0,893.34,0,0,574.29,0,0,0,574.29,2233.35]
["contract","6050 Landscaping & Irrigation Contracts","Expense","6049 Service Contracts",0,0,1200,3175,275,275,300,3150,0,800,0,0,9175]
["ins","5312 Property","Expense","5310 Insurance Expense",3500,2000,2000,1500,2500,1500,0,5000,0,1166.73,0,0,19166.73]
["ins","5326 Flood","Expense","5310 Insurance Expense",0,0,0,0,0,0,2008.73,0,0,0,0,0,2008.73]
["ins","5342 Liability","Expense","5310 Insurance Expense",3500,1000,2373.4,3000,73.400000000000006,1873.4,0,6000,0,1346.53,0,0,19166.729999999996]
["ins","5343 Insurance Misc Exp","Expense","5310 Insurance Expense",0,0,0,0,27.02,0,0,0,0,661.64,23.05,0,711.70999999999992]
["ins","5351 Umbrella Policy","Expense","5310 Insurance Expense",2342.87,0,0,0,0,0,0,0,0,0,0,0,2342.87]
["ins","5310 Other Insurance Expense","Expense",null,0,0,0,0,0,0,0,0,0,0,0,318.31,318.31]
["leasing","5007 Leasing Expense","Expense",null,411.75,613.78,418.63,146.41999999999999,339.45,401.12,767.19,410.53,769.03,453.11,456.7,469.83,5657.5399999999991]
["leasing","5008 Signs","Expense",null,0,0,0,0,4.58,0,0,0,0,0,0,0,4.58]
["leasing","5301 Advertising","Expense",null,0,0,0,0,6.88,0,0,2.5,0,0,26.59,0,35.97]
["manage","5204 Property Management Fees","Expense",null,3164.94,3083.88,3276.3,3420.06,2910.18,3274.32,3665.7,3644.64,3465.56,3289.74,3615.66,3457.2,40268.179999999993]
["payroll","5202 Maintenance Tech Expense","Expense","5320 Professional Fees",2197.21,2923.31,2574.11,2002.62,1875.83,2006.2,4195.3999999999996,2085.6999999999998,2280.29,2255.34,2242.87,4218.7299999999996,30857.61]
["payroll","5348 Manager Expense","Expense","5320 Professional Fees",674.7,1014.99,672.17,688.69,685.02,681.12,1355.75,670.83,695.2,692.96,689.04,675.61,9196.0800000000017]
["payroll","6006 Payroll Fees","Expense","6005 Payroll",168.48,186.76,155.91999999999999,180.87,156.97,160.28,310.60000000000002,149.01,152.88,148.9,140.72,142.96,2054.35]
["prof","5333 Eviction","Expense","5320 Professional Fees:5322 Legal",0,0,0,850,0,895,0,0,0,0,0,0,1745]
["prof","5334 Notice to Quit","Expense","5320 Professional Fees:5322 Legal",0,100,0,25,50,0,25,0,50,0,0,0,250]
["prof","5324 Accountant","Expense","5320 Professional Fees",0,0,0,0,0,0,0,0,0,0,1431.82,0,1431.82]
["R&M","5402 Plumbing","Expense","5400 Repairs and Maintenance",0,81.78,0,107.73,0,0,-27.12,0,0,0,0,0,162.38999999999999]
["R&M","5404 Supplies","Expense","5400 Repairs and Maintenance",73.349999999999994,25.51,17.510000000000002,13.93,11.78,2.61,1082.5899999999999,129.79,33.36,-5.12,35.89,0,{"$f":"SUM(E47:P47)","v":1421.2}]
["R&M","5405 Appliances","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,123.93,0,0,687.98,811.91000000000008]
["R&M","5406 Locks / Lock Repair / Keys","Expense","5400 Repairs and Maintenance",0,0,0,0,405.27,0,0,0,0,0,0,0,405.27]
["R&M","5408 Exterior Work","Expense","5400 Repairs and Maintenance",800,0,0,0,0,0,0,0,0,0,0,0,800]
["R&M","5410 Landscaping & Irrigation Supplies","Expense","5400 Repairs and Maintenance",456.17,40.880000000000003,32.549999999999997,1840.57,63.8,0,0,0,0,0,0,314.8,2748.7700000000004]
["R&M","5412 Trash Removal","Expense","5400 Repairs and Maintenance",239.53,266.12,404.37,670.01,85.08,0,488.61,212.7,627.47,191.43,553.02,345.63,4083.9699999999993]
["R&M","5415 HVAC","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,5.04,0,0,0,160,165.04]
["R&M","5416 Cleaning Supplies","Expense","5400 Repairs and Maintenance",0,0,26.38,11.39,0,35.58,0,124.73,0,15.08,8.33,4.3099999999999996,225.8]
["R&M","5420 Parking Lot","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,0,0,0,478.58,478.58]
["R&M","5421 Windows","Expense","5400 Repairs and Maintenance",0,180.8,0,0,0,74.45,0,0,0,0,15.48,74.45,345.18]
["R&M","5424 Hardware","Expense","5400 Repairs and Maintenance",0,0,7.1,0,0,0,0,0,0,0,0,0,7.1]
["R&M","5430 Paint Supplies","Expense","5400 Repairs and Maintenance",0,0,0,169.02,0,0,0,0,0,0,854.2,0,1023.22]
["R&M","5500 Small Tools and Equipment","Expense",null,168.21,7.08,0,0,0,5.21,57.49,0,0,34.83,0,0,272.82000000000005]
["tax","5502 Property","Expense","5501 Taxes",0,36428.050000000003,0,0,0,0,0,36428.050000000003,0,0,0,0,72856.100000000006]
["util","5507 Sewer","Expense","5506 Utilities",3682.56,0,0,3890.88,0,0,4321.3,0,0,4982.78,0,0,16877.52]
["util","5518 Owner","Expense","5506 Utilities:5508 Oil and Gas",273.64999999999998,0,0,850.12,121.1,864.22,1380.51,1279.8499999999999,4831.95,2789.36,4250.1099999999997,1446.57,18087.440000000002]
["util","5515 Owner","Expense","5506 Utilities:5509 Electric",392.27,417.24,439.71,433.84,665.47,875.14,921.19,946.59,933.31,914.1,853.79,594.59,8387.24]
["util","5516 Apartment","Expense","5506 Utilities:5509 Electric",0,0,0,0,48.29,176.18,212.93,50.29,14.94,0,0,375.17,877.8]
["util","5510 Water","Expense","5506 Utilities",798.98,798.98,656.57,745.01,891.18,1050.69,992.4,1314.34,1076.0899999999999,989.26,657.92,738.12,10709.54]
[null,"Total Expense",null,null,{"$f":"SUM(E15:E65)","v":23962.03},54555.820000000007,15385.6,24978.379999999997,13626.6,18078.530000000002,25499.569999999996,64394.679999999993,20689.09,23102.719999999994,18538.309999999998,17640.739999999994,320452.07]
[]
[null,"NOI",null,null,{"$f":"E12-E66","v":27435.97},49.179999999993015,41615.4,23524.620000000003,40945.4,43016.47,35244.430000000008,-6635.2799999999916,34139.910000000003,37158.280000000006,39081.69,39813.050000000003,355389.12000000005]

{"sheet":"T12_20 Read_6.10.2025","index":4,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,"Income","Account Type","Parent","2025-06-24","2025-07-24","2025-08-24","2025-09-24","2025-10-24","2025-11-24","2025-12-24","2025-01-25","2025-02-25","2025-03-25","2025-04-25","2025-05-25","TOTAL"]
["late","4401 Late Fees","Income",null,144,171,138,32,123,22,45,250,100,294,25,257,{"$f":"SUM(E2:P2)","v":1601}]
["misc","4002 Interest","Income",null,1562,1938,1454,1567,1911,1858,2018,2092,1798,2061,2099,0,20358]
["misc","4009 Miscellaneous Income","Income",null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-485,-1993,-358,-11836]
["misc","4010 Legal","Income",null,50,930,0,50,0,0,0,905,0,5,2,93,2035]
["misc","4400 Application Fees","Income",null,0,140,200,0,0,450,300,25,0,0,0,300,1415]
["misc","4402 NSF Fees","Income",null,0,0,0,0,0,0,50,0,0,0,0,50,100]
["parking","4907 Parking","Income",null,543,487,745,480,680,530,555,530,556,533,610,610,6859]
["pet","4404 Pet Fees","Income",null,238,200,212,200,200,125,207,150,268,347,175,175,2497]
["rent","4200 Residential Rental Income","Income",null,33591,38158,32963,36381,30338,31041,32863,40567,39602,40853,39067,41904,437328]
["rent","4201 Government Subsidized Residential Rental Income","Income",null,36042,34661,36999,36473,34867,32529,32681,33031,36426,46945,36503,36639,433796]
[null,"Total Income",null,null,{"$f":"SUM(E2:E11)","v":71170},75685,71711,74183,67119,65555,67719,76550,77750,90553,76488,79670,894153]
[]
[null,"Expense"]
["admin","5002 Charity","Expense",null,0,0,0,0,0,0,0,0,36,0,0,0,{"$f":"SUM(E15:P15)","v":36}]
["admin","5305 Bank Service Charge","Expense",null,37,40,49,43,38,42,39,39,41,57,44,50,519]
["admin","5338 Credit Check","Expense",null,77,0,245,104,0,373,240,157,0,0,0,0,1196]
["admin","5512 Personal Property Tax","Expense","5501 Taxes",0,267,0,0,0,0,0,0,0,0,0,0,267]
["admin","5523 Annual Report Fee","Expense","5501 Taxes",0,0,0,0,0,0,0,0,80,0,0,0,80]
["admin","5504 Cable Internet Phone Service Expense","Expense",null,23,49,49,45,48,48,50,24,50,50,50,53,539]
["admin","6019 Software","Expense","6012 Liscenses and Memberships",1,2,2,2,2,2,2,2,2,2,2,2,23]
["admin","6004 Administration Expense","Expense","5320 Professional Fees",545,821,546,554,546,524,1120,557,658,631,609,645,7756]
["admin","6021 Marketing and Information","Expense","6012 Liscenses and Memberships",0,0,10,0,0,0,0,0,0,0,0,0,10]
["Contracts","5418 Cleaning Service Expense","Expense","6049 Service Contracts",791,1223,777,767,803,793,1702,806,785,858,869,844,11018]
["Contracts","5344 Trash Service","Expense","6049 Service Contracts",0,5375,0,0,0,4032,0,0,5375,0,0,0,14782]
["Contracts","5411 Snow Removal Contracts","Expense","6049 Service Contracts",0,0,0,0,0,0,1241,1241,1241,1241,1241,1241,7446]
["Contracts","5413 Extermination Contracts","Expense","6049 Service Contracts",0,308,0,0,2233,0,0,830,0,0,0,1914,5285]
["Contracts","6050 Landscaping & Irrigation Contracts","Expense","6049 Service Contracts",251,100,2025,275,275,275,580,0,0,2000,0,0,5781]
["ins","5312 Property","Expense","5310 Insurance Expense",5000,4000,1000,3000,2500,1500,0,5000,0,1426,0,0,23426]
["ins","5326 Flood","Expense","5310 Insurance Expense",0,0,0,0,0,0,2455,0,0,0,0,0,2455]
["ins","5342 Liability","Expense","5310 Insurance Expense",5700,1000,3000,1500,3000,2500,0,2373,0,4353,0,0,23426]
["ins","5343 Insurance Misc Exp","Expense","5310 Insurance Expense",0,0,0,0,33,0,0,0,0,809,28,0,870]
["ins","5351 Umbrella Policy","Expense","5310 Insurance Expense",2864,0,0,0,0,0,0,0,0,0,0,0,2864]
["ins","5310 Other Insurance Expense","Expense",null,0,0,0,0,0,0,0,0,0,0,0,389,389]
["leasing","5007 Leasing Expense","Expense",null,503,750,512,179,415,490,938,502,940,554,558,574,6915]
["leasing","5008 Signs","Expense",null,0,0,0,0,6,0,0,0,0,0,0,0,6]
["leasing","5301 Advertising","Expense",null,0,0,0,0,8,0,0,3,0,0,33,0,44]
["manag","5204 Property Management Fees","Expense",null,4863,4176,4425,4215,4357,3912,3822,3942,4467,4556,5269,4424,52428]
["payroll","5202 Maintenance Tech Expense","Expense","5320 Professional Fees",2686,3673,2713,2748,2393,2452,5228,2549,2787,3057,2741,5156,38183]
["payroll","5348 Manager Expense","Expense","5320 Professional Fees",825,1241,822,842,837,832,1657,820,850,847,842,826,11241]
["payroll","6006 Payroll Fees","Expense","6005 Payroll",206,228,191,221,192,196,380,182,187,182,172,175,2512]
["prof","5333 Eviction","Expense","5320 Professional Fees:5322 Legal",0,0,0,1710,0,1155,0,0,0,0,880,0,3745]
["prof","5334 Notice to Quit","Expense","5320 Professional Fees:5322 Legal",0,0,0,50,50,0,50,0,0,0,0,0,150]
["prof","5324 Accountant","Expense","5320 Professional Fees",0,0,0,0,0,0,0,0,0,0,1750,0,1750]
["R&M","5402 Plumbing","Expense","5400 Repairs and Maintenance",284,0,0,123,139,391,0,0,0,0,0,0,937]
["R&M","5404 Supplies","Expense","5400 Repairs and Maintenance",1199,92,21,130,331,193,55,159,442,43,28,43,2736]
["R&M","5405 Appliances","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,151,0,0,841,992]
["R&M","5406 Locks / Lock Repair / Keys","Expense","5400 Repairs and Maintenance",0,0,0,0,495,0,0,0,0,0,0,0,495]
["R&M","5410 Landscaping & Irrigation Supplies","Expense","5400 Repairs and Maintenance",46,2215,40,25,0,0,0,0,0,0,707,570,3603]
["R&M","5412 Trash Removal","Expense","5400 Repairs and Maintenance",297,712,940,457,298,0,378,160,351,85,191,542,4411]
["R&M","5415 HVAC","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,6,0,0,0,0,6]
["R&M","5416 Cleaning Supplies","Expense","5400 Repairs and Maintenance",0,0,32,14,0,43,0,152,0,18,10,5,274]
["R&M","5421 Windows","Expense","5400 Repairs and Maintenance",0,80,695,0,0,865,0,0,0,0,0,0,1640]
["R&M","5426 Fire & Safety","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,51,0,0,0,0,51]
["R&M","5430 Paint Supplies","Expense","5400 Repairs and Maintenance",0,0,1469,357,0,1093,0,0,0,0,873,0,3792]
["R&M","5500 Small Tools and Equipment","Expense",null,206,9,0,0,0,6,0,0,0,43,0,0,264]
["tax","5502 Property","Expense","5501 Taxes",0,42517,0,0,0,0,0,42517,0,0,0,0,85034]
["util","5507 Sewer","Expense","5506 Utilities",5820,0,0,4496,0,0,5231,0,0,4872,0,0,20419]
["util","5519 Apartment","Expense","5506 Utilities:5508 Oil and Gas",103,215,0,22,49,61,103,0,830,653,0,0,2036]
["util","5515 Owner","Expense","5506 Utilities:5509 Electric",282,307,340,357,356,415,532,594,594,572,444,339,5132]
["util","5516 Apartment","Expense","5506 Utilities:5509 Electric",250,209,0,0,0,0,0,605,67,0,0,0,1131]
["util","5510 Water","Expense","5506 Utilities",742,913,755,874,1036,1089,946,1251,1025,1044,912,1125,11712]
[null,"Total Expense",null,null,{"$f":"SUM(E15:E62)","v":33601},70522,20658,23110,20440,23282,26749,64522,20959,27953,18253,19758,369807]
[]
[null,"NOI",null,null,{"$f":"E12-E63","v":37569},5163,51053,51073,46679,42273,40970,12028,56791,62600,58235,59912,524346]

{"sheet":"T12_Seabreeze_6.10.2025","index":5,"n_rows":75,"n_cols":17,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[null,"Income","Account Type","Parent","2025-06-24","2025-07-24","2025-08-24","2025-09-24","2025-10-24","2025-11-24","2025-12-24","2025-01-25","2025-02-25","2025-03-25","2025-04-25","2025-05-25","TOTAL"]
["late","4401 Late Fees","Income",null,350,325,425,150,375,600,284,897,230,419,220,375,{"$f":"SUM(E2:P2)","v":4650}]
["laundry","4904 Laundry Facilities","Income",null,0,0,1439.43,0,0,1320.35,0,0,1395.85,0,0,1489.86,5645.4899999999989]
["misc","4002 Interest","Income",null,617.6,733.74,648.30999999999995,855.27,784.64,737.77,892.48,879.69,813.56,777.37,744.89,0,8485.32]
["misc","4009 Miscellaneous Income","Income",null,0,0,0,0,0,-3935,-150,0,0,-553.37,-225,0,-4863.37]
["misc","4010 Legal","Income",null,150,200,175,145,100,325,250,1095,50,294,347,245,3376]
["misc","4202 Reimbursement Income","Income",null,0,0,0,0,0,12.59,26.94,0,26.1,0.1,33.119999999999997,0,98.85]
["misc","4400 Application Fees","Income",null,40,535,0,80,0,100,100,150,300,350,0,150,1805]
["misc","4402 NSF Fees","Income",null,0,0,0,0,0,0,50,0,50,0,50,200,350]
["misc","4407 Key Replacement Fee","Income",null,0,0,0,0,105,0,0,0,0,0,35,0,140]
["parking","4907 Parking","Income",null,847,730.5,720,645,655,654,800,852,695,580,780,690,8648.5]
["pet","4404 Pet Fees","Income",null,150,150,178,200,200,200,200,200,200,225,200,275,2378]
["rent","4200 Residential Rental Income","Income",null,63209.75,60558.25,58830.5,55444.5,61848.87,67014.880000000005,61024.75,59593.599999999999,58673.88,59072.69,56483.38,60490,722245.04999999993]
["rent","4201 Government Subsidized Residential Rental Income","Income",null,7686,7480,7480,7480,6178,6178,8640,6758,7388,7388,6015,6015,84686]
["rent","4018 Non-Goverment Subsidized Residential Rental Income","Income",null,307,369,369,369,369,369,369,369,595,595,595,595,5270]
[null,"Total Income",null,null,{"$f":"SUM(E2:E15)","v":73357.350000000006},71081.489999999991,70265.239999999991,65368.77,70615.510000000009,73576.590000000011,72487.17,70794.290000000008,70417.39,69147.790000000008,65278.39,70524.86,842914.84]
[]
[null,"Expense"]
["admin","5002 Charity","Expense",null,0,0,0,0,0,0,0,0,49.22,0,0,0,{"$f":"SUM(E19:P19)","v":49.22}]
["admin","5018 Monitoring / Security","Expense",null,0,0,0,0,778.48,0,0,0,0,636.41999999999996,0,0,1414.9]
["admin","5305 Bank Service Charge","Expense",null,37.72,43.07,54.96,50.76,43.8,38.880000000000003,39.880000000000003,46.36,55.44,53.52,50.36,57.72,572.47]
["admin","5314 Interest Expense","Expense",null,0,0,0,3.22,0,0,0,21.8,12.57,22.04,14.97,0,74.600000000000009]
["admin","5319 Printing & Reproduction","Expense",null,0,0,12.05,0,0,0,0,0,0,0,0,0,12.05]
["admin","6004 Administration Expense","Expense","5320 Professional Fees",742.75,1119.8699999999999,743.92,756.1,744.88,714.51,1526.7,759.46,897.18,860.67,830.27,879.96,10576.27]
["admin","5338 Credit Check","Expense",null,0,74.42,263.11,0,95.66,472.6,79.680000000000007,51.87,78.430000000000007,156.87,241.6,0,1514.2399999999998]
["admin","5512 Personal Property Tax","Expense","5501 Taxes",0,223.78,0,0,0,0,0,0,0,0,0,0,223.78]
["admin","5523 Annual Report Fee","Expense","5501 Taxes",0,0,0,0,0,0,0,0,80,0,0,0,80]
["admin","5504 Cable Internet Phone Service Expense","Expense",null,31.4,66.91,66.47,61.5,65.72,65.53,68.16,32.15,67.72,67.72,67.72,72.87,733.87]
["admin","6019 Software","Expense","6012 Liscenses and Memberships",1.38,2.08,2.08,2.08,2.08,2.08,2.08,2.08,2.08,2.08,2.08,2.08,24.259999999999998]
["admin","6021 Marketing and Information","Expense","6012 Liscenses and Memberships",0,0,13.29,0,0,0,0,0,0,0,0,0,13.29]
["admin","6034 Parking","Expense",null,0,0,0,0,0,0,0,0,0,0,0,315.32,315.32]
["Contracts","5418 Cleaning Service Expense","Expense","6049 Service Contracts",1078.4000000000001,1668.18,1059.02,1045.42,1095.28,1082,2320.9499999999998,1098.5999999999999,1070.26,1170.2,1185.3499999999999,1151.23,15024.890000000001]
["Contracts","5411 Snow Removal Contracts","Expense","6049 Service Contracts",0,0,0,0,0,0,851,851,851,851,851,851,5106]
["Contracts","5413 Extermination Contracts","Expense","6049 Service Contracts",0,0,0,0,531.75,0,0,957.15,0,0,0,1276.2,2765.1000000000004]
["Contracts","6050 Landscaping & Irrigation Contracts","Expense","6049 Service Contracts",37.5,0,990,300,300,300,300,560,0,0,0,0,2787.5]
["ins","5312 Property","Expense","5310 Insurance Expense",2944.9,2944.9,0,6185.09,3093.08,0,3093.08,18553.11,0,0,0,0,36814.160000000003]
["ins","5326 Flood","Expense","5310 Insurance Expense",0,0,0,5257.6,0,4448.08,0,0,0,0,0,0,9705.68]
["ins","5342 Liability","Expense","5310 Insurance Expense",2944.9,2944.9,0,6185.09,3093.08,0,3093.08,18553.11,0,0,0,0,36814.160000000003]
["ins","5343 Insurance Misc Exp","Expense","5310 Insurance Expense",0,0,0,0,45.04,0,0,0,0,1102.74,38.42,0,1186.2]
["ins","5351 Umbrella Policy","Expense","5310 Insurance Expense",0,0,0,854.57,0,854.57,0,1704.82,0,0,0,0,3413.96]
["ins","5310 Other Insurance Expense","Expense",null,0,0,0,0,0,0,0,0,0,0,0,531.41,531.41]
["leasing","5007 Leasing Expense","Expense",null,686.2,1022.96,697.68,244.03,565.73,668.51,1278.6199999999999,684.2,1281.73,755.17,761.16,783.03,9429.02]
["leasing","5008 Signs","Expense",null,0,0,0,0,7.63,0,0,0,0,0,0,0,7.63]
["leasing","5301 Advertising","Expense",null,0,0,0,0,11.47,0,0,4.16,0,0,0,0,15.63]
["manage","5204 Property Management Fees","Expense",null,4270.1000000000004,4382.8,4220.8599999999997,4177.0200000000004,3870.81,4189.8500000000004,4370.33,4295.68,4194.88,4176.2299999999996,4102.2299999999996,3872.01,50122.799999999996]
["payroll","5202 Maintenance Tech Expense","Expense","5320 Professional Fees",3662.01,5772.15,3490.18,3437.76,3126.38,3343.7,6992.32,3476.19,3800.47,3958.92,3738.16,7031.2,51829.440000000002]
["payroll","5348 Manager Expense","Expense","5320 Professional Fees",1124.5,1691.64,1120.27,1147.8599999999999,1141.68,1135.18,2259.58,1118.06,1158.67,1154.9100000000001,1148.3800000000001,1126.01,15326.74]
["payroll","5423 Painting Labor Expense","Expense","5320 Professional Fees",0,0,300,0,0,0,0,0,0,0,0,0,300]
["payroll","6006 Payroll Fees","Expense","6005 Payroll",280.79000000000002,311.26,259.86,301.45,261.62,267.13,517.66,248.34,254.82,248.18,234.53,238.28,3423.9200000000005]
["prof","5333 Eviction","Expense","5320 Professional Fees:5322 Legal",0,0,0,880,650,1110,0,0,0,1850,2610,0,7100]
["prof","5334 Notice to Quit","Expense","5320 Professional Fees:5322 Legal",0,100,0,225,0,100,100,0,125,0,0,230,{"$f":"SUM(E51:P51)","v":880}]
["prof","5324 Accountant","Expense","5320 Professional Fees",0,0,0,0,0,0,0,0,0,0,2750,0,2750]
["R&M","5402 Plumbing","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,224.14,495,47.78,38.229999999999997,0,0,805.15]
["R&M","5404 Supplies","Expense","5400 Repairs and Maintenance",29.21,107.76,29.17,23.21,19.62,4.34,57.52,216.32,276.99,-8.5399999999999991,38.07,20.43,814.1]
["R&M","5405 Appliances","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,0,206.56,0,0,0,206.56]
["R&M","5406 Locks / Lock Repair / Keys","Expense","5400 Repairs and Maintenance",0,0,0,0,0,449.33,0,0,0,0,0,0,449.33]
["R&M","5410 Landscaping & Irrigation Supplies","Expense","5400 Repairs and Maintenance",11.74,68.13,54.24,334.68,0,0,0,0,0,0,0,399.76,868.55]
["R&M","5412 Trash Removal","Expense","5400 Repairs and Maintenance",279,417.26,459.8,919.93,361.59,0,451.96,451.99,786.99,595.54999999999995,829.53,650.79,6204.3899999999994]
["R&M","5414 Electrical","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,195,0,0,0,0,195]
["R&M","5415 HVAC","Expense","5400 Repairs and Maintenance",0,0,0,0,0,0,0,8.4,0,0,0,0,8.4]
["R&M","5416 Cleaning Supplies","Expense","5400 Repairs and Maintenance",0,0,43.97,18.98,0,35.65,114.42,207.88,0,25.12,13.88,7.18,467.08]
["R&M","5420 Parking Lot","Expense","5400 Repairs and Maintenance",0,0,0,30.37,0,0,0,0,88.57,0,0,0,118.94]
["R&M","5421 Windows","Expense","5400 Repairs and Maintenance",0,0,0,478.58,69.13,0,0,54.77,0,544.83000000000004,0,85.08,1232.3899999999999]
["R&M","5426 Fire & Safety","Expense","5400 Repairs and Maintenance",0,0,0,0,329.69,0,0,0,0,0,0,0,329.69]
["R&M","5430 Paint Supplies","Expense","5400 Repairs and Maintenance",0,0,0,636.44000000000005,148.36000000000001,695.95,0,0,0,0,867.82,0,2348.5700000000002]
["R&M","5500 Small Tools and Equipment","Expense",null,280.36,11.8,0,0,0,8.69,0,0,29.78,58.04,0,0,388.67]
["Tax","5502 Property","Expense","5501 Taxes",0,55043.55,0,0,0,0,0,55043.55,0,0,0,0,110087.1]
["util","5507 Sewer","Expense","5506 Utilities",0,3648.96,0,0,3944.73,0,0,3730.6,0,0,0,3892.8,15217.09]
["util","5518 Owner","Expense","5506 Utilities:5508 Oil and Gas",0,0,0,0,2452.5,490.95,1504.93,404.25,1101.02,523.03,1053.94,369.87,7900.4899999999989]
["util","5515 Owner","Expense","5506 Utilities:5509 Electric",581.13,0,577.91,1241.78,0,693.29,1583.82,1141.54,1193.5899999999999,0,2235.91,664.48,9913.4499999999989]
["util","5516 Apartment","Expense","5506 Utilities:5509 Electric",0,99.72,0,31.37,67.59,60.57,26.94,142.16999999999999,1309.3599999999999,33.119999999999997,47.44,177.43,1995.7099999999998]
["util","5510 Water","Expense","5506 Utilities",1084.07,881.66,917.72,841.59,973.23,809.96,868.46,1024.19,899.05,835.47,816.67,760.74,10712.81]
[null,"Total Expense",null,null,{"$f":"SUM(E19:E72)","v":20108.060000000005},82647.760000000009,15376.559999999998,35671.479999999996,27890.609999999997,22041.350000000006,31725.309999999994,116133.79999999999,19919.159999999996,19711.519999999997,24529.489999999998,25446.879999999997,441201.9800000001]
[]
[null,"NOI",null,null,{"$f":"E16-E73","v":53249.29},-11566.270000000019,54888.679999999993,29697.29,42724.900000000009,51535.240000000005,40761.86,-45339.50999999998,50498.23,49436.270000000011,40748.9,45077.98,401712.85999999987]

{"sheet":"Portfolio Overview (2)","index":6,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Portfolio Overview"]
[]
["Address","223 Iranistan Avenue","170 Read Street","20 Read Street","675 Central Avenue","Total"]
["Units",60,8,44,36,{"$f":"SUM(B4:E4)","v":148}]
["Studios",21,null,null,null,21]
["One Bedrooms",27,null,null,null,27]
["Two Bedrooms",12,5,20,26,63]
["Three bedrooms",null,3,null,10,13]
["Four Bedrooms",null,null,24,null,24]
["Lot Size (Acres)",0.63,0.28999999999999998,2.42,1.52,4.8599999999999994]
["Year Built",1969,1990,1973,1969,"1969-1990"]
["Gross SF",40742,8442,{"$f":"21312+10296+8640+8640","v":48888},{"$f":"6152+6152+9672+3968+10128","v":36072},{"$f":"SUM(B12:E12)","v":134144}]
["Exterior","Brick","Vinyl Siding","Brick & Clapboard","Brick & Vinyl Siding"]
["Framing","Steel","Wood","Wood","Wood"]
["Stories",4,2.5,2,2]
["Heat (Responsible)","Electric Baseboard (Tenant)","Individual Gas-Fired Forced Warm Air (Tenant)","Individual Gas-Fired Hot-Water Baseboard (Tenant)","Central Gas-Fired Hot-Water Baseboard (Landlord)"]
["Hot Water (Responsible)","223 Iranistan: Individual 50-gallon Electric (Tenant), 760 Atlantic: Central Gas-Fired (Landlord)","Individual 50-gallon Electric (Tenant)","Individual 50-gallon Electric (Tenant)","Individual 50-gallon Electric (Tenant)"]
["Electricity","Individual, 100-Amp Service","Individual, 100-Amp Service","Individual, 100-Amp Service","Individual, 100-Amp Service"]
["Roof","Built Up Rubber","Pitched Asphalt Shingle","Rubber EPDM & Asphalt Shingle Mansard","Pitched Asphalt Shingle"]
["Windows","Vinyl - Dual Pane","Vinyl - Dual Pane","Vinyl - Dual Pane","Vinyl - Dual Pane"]
["Notes",null,"***Water Separately Metered (Just Started Direct Billing to Tenants)"]
[]
["Assessment",2533650,377070,1957050,1676780,{"$f":"SUM(B23:E23)","v":6544550}]
["Mill Rate",43.45,43.45,43.45,43.45]
["Tax",{"$f":"B23*B24/1000","v":110087.0925},{"$f":"C23*C24/1000","v":16383.691500000003},85033.822499999995,72856.091,{"$f":"SUM(B25:E25)","v":284360.69750000001}]