{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Summary","Annual Cash Flow","Underwriting","Commercial Income","Detail Expenses","Data"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":0,"defined_names":123,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Summary","index":0,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,12,17,17],[7,4,7,5]]}
[]
[null,{"$f":"Underwriting!B2","v":"NORTH SYDNEY APT RENEWAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(Underwriting!I2)","v":""}]
[null,{"$f":"Underwriting!E11&\", \"&Underwriting!I10","v":"Sydney, NSW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"ANALYSIS START - \"&UPPER(TEXT(Underwriting!E13,\"MMM YYYY\"))","v":"ANALYSIS START - SEP 2024"}]
[null,"INVESTMENT DESCRIPTION"]
[null,"Address",null,null,null,{"$f":"Underwriting!E10&\", \"&Underwriting!E11&\" \"&Underwriting!I10","v":"123 Miller St, North Sydney, Sydney NSW"},"STRENGTHS"]
[null,"Homes",null,null,null,{"$f":"Units_BTR","v":280},"[List strength #1]"]
[null,"Lots ",null,null,null,{"$f":"IF(Underwriting!I15=1,Underwriting!I15&\" Bldg\",Underwriting!I15&\" Lots\")","v":"1 Bldg"},"[List strength #2]"]
[null,"Homes per Lot",null,null,{"$f":"Underwriting!I17","v":280},null,"[List strength #3]"]
[null,null,null,null,null,null,"[List strength #4]"]
[null,{"$f":"\"NRA (\"&Unit_Type&\")\"","v":"NRA (M2)"},null,null,null,{"$f":"Units_SF_M2","v":35900},"[List strength #5]"]
[null,"Land Area",null,null,null,{"$f":"Underwriting!E15","v":1.2},"[List strength #6]"]
[null,"Parking Ratio",null,null,null,{"$f":"Underwriting!E19","v":2},"WEAKNESSES"]
[null,"Analysis Start",null,null,1,{"$f":"Underwriting!E13","v":"2024-09-01"},"[List Weakness #1]"]
[null,"Construction Start",null,null,1,{"$f":"Underwriting!E13","v":"2024-09-01"},"[List Weakness #2]"]
[null,"Construction End",null,null,{"$f":"Timing_Construction_End","v":19},{"$f":"INDEX(Underwriting!$R$94:$ES$94,1,MATCH(Timing_Construction_End,Underwriting!$R$93:$ES$93,0))","v":"2026-03-31"},"[List Weakness #3]"]
[null,"1st Home Delivered",null,null,{"$f":"Timing_Operation_Begin_Month","v":20},{"$f":"INDEX(Underwriting!$R$94:$ES$94,1,MATCH(Timing_Operation_Begin_Month,Underwriting!$R$93:$ES$93,0))","v":"2026-04-30"},"[List Weakness #4]"]
[null,"Stabilization",null,null,{"$f":"Stabilization_1st_Month","v":62},{"$f":"INDEX(Underwriting!$R$94:$ES$94,1,MATCH(Stabilization_1st_Month,Underwriting!$R$93:$ES$93,0))","v":"2029-10-31"},"[List Weakness #5]"]
[null,"Sale Date",null,null,{"$f":"Timing_Reversion_Month","v":84},{"$f":"INDEX(Underwriting!$R$94:$ES$94,1,MATCH(Timing_Reversion_Month,Underwriting!$R$93:$ES$93,0))","v":"2031-08-31"},"[List Weakness #6]"]
[1,"PROPERTY-LEVEL CASH FLOW",null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL CASH FLOW REPORT: ","Hide","Show"]

{"sheet":"Annual Cash Flow","index":1,"n_rows":99,"n_cols":139,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Underwriting!B2","v":"NORTH SYDNEY APT RENEWAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(Underwriting!I2)","v":""}]
[null,{"$f":"Underwriting!E11&\", \"&Underwriting!I10","v":"Sydney, NSW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"ANALYSIS START - \"&UPPER(TEXT(Underwriting!E13,\"mmm-yyyy\"))","v":"ANALYSIS START - SEP-2024"}]
[null,"ANNUAL CASH FLOW",null,null,null,null,null,{"$f":"IF(H5=\"\",\"\",IF(EOMONTH(G6,12)>H6,\"EXIT\",\"\"))","v":""},{"$f":"IF(I5=\"\",\"\",IF(EOMONTH(H6,12)>I6,\"EXIT\",\"\"))","v":""},"","","","","","","","",""]
[null,null,null,null,null,"Analysis Year",0,{"$f":"IF(OR(G5=\"\",G5=MAX($G$54:$EI$54)),\"\",G5+1)","v":1},2,3,4,5,6,7,"","","",""]
[null,null,null,null,null,"Period Ending",{"$f":"EOMONTH(Underwriting!E13,-1)","v":"2024-08-31"},{"$f":"IF(H5=\"\",\"\",IF(I5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(G6,12)))","v":"2025-08-31"},{"$f":"IF(I5=\"\",\"\",IF(J5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(H6,12)))","v":"2026-08-31"},{"$f":"IF(J5=\"\",\"\",IF(K5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(I6,12)))","v":"2027-08-31"},{"$f":"IF(K5=\"\",\"\",IF(L5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(J6,12)))","v":"2028-08-31"},{"$f":"IF(L5=\"\",\"\",IF(M5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(K6,12)))","v":"2029-08-31"},{"$f":"IF(M5=\"\",\"\",IF(N5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(L6,12)))","v":"2030-08-31"},{"$f":"IF(N5=\"\",\"\",IF(O5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(M6,12)))","v":"2031-08-31"},{"$f":"IF(O5=\"\",\"\",IF(P5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(N6,12)))","v":""},{"$f":"IF(P5=\"\",\"\",IF(Q5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(O6,12)))","v":""},{"$f":"IF(Q5=\"\",\"\",IF(R5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(P6,12)))","v":""},{"$f":"IF(R5=\"\",\"\",IF(S5=\"\",MAX(Underwriting!$Q$209:$ES$209),EOMONTH(Q6,12)))","v":""}]
[null,"ANNUAL DEVELOPMENT CASH FLOWS"]
[null,{"$f":"B56","v":"Land Costs"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G56:$EI56))","v":42075500},0,0,0,0,0,0,0,"","","",""]
[null,{"$f":"B57","v":"Hard Costs (Horizontal)"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G57:$EI57))","v":0},{"$f":"IF(H$5=\"\",\"\",SUMIF($G$54:$EI$54,H$5,$G57:$EI57))","v":5936997.1500000013},0,0,0,0,0,0,"","","",""]
[null,"Hard Costs (Vertical)",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G58:$EI58))","v":0},2497908.9937096206,3468591.0062903799,0,0,0,0,0,"","","",""]
[null,"Soft Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G59:$EI59))","v":0},1512918.4854631019,1063689.6796968987,0,0,0,0,0,"","","",""]
[null,"TOTAL PROJECT COST BEFORE FINANCING",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G60:$EI60))","v":42075500},9947824.6291727219,4532280.685987277,0,0,0,0,0,"","","",""]
[]
[null,"Carry Costs",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G62:$EI62))","v":120000},429154.2349032198,1462012.7638669948,1254696.3555435459,290521.41262338118,0,0,0,"","","",""]
[]
[null,"TOTAL PROJECT COST",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G64:$EI64))","v":42195500},10376978.864075946,5994293.4498542724,1254696.3555435459,290521.41262338118,0,0,0,"","","",""]
[]
[null,"SOURCES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G66:$EI66))","v":42195500},10376978.864075946,5994293.4498542724,1254696.3555435459,290521.41262338118,0,0,0,"","","",""]
[null,"USES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G67:$EI67))","v":42195500},10376978.864075946,5994293.4498542724,1254696.3555435459,290521.41262338118,0,0,0,"","","",""]
[]
[null,"ANNUAL OPERATING CASH FLOWS"]
[null,"Rental Income",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G70:$EI70))","v":0},0,105891.75824175819,1002488.0043956041,2126482.0525714289,3339106.4821028565,4519646.6462427434,4736934.6137175784,"","","",""]
[null,"Other Income",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G71:$EI71))","v":0},0,27000,150444,279789.12000000005,419241.13919999998,517831.14240000007,539491.97352960007,"","","",""]
[null,"Commercial Income (Net of Expenses)",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G72:$EI72))","v":0},0,0,0,0,0,0,0,"","","",""]
[null,"TOTAL POTENTIAL INCOME",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G73:$EI73))","v":0},0,132891.75824175819,1152932.0043956041,2406271.1725714286,3758347.6213028571,5037477.7886427445,5276426.587247178,"","","",""]
[null,"- General Vacancy and Credit Loss",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G74:$EI74))","v":0},0,-7973.5054945054917,-69175.920263736261,-144376.27035428572,-225500.85727817137,-302248.66731856455,-316585.59523483075,"","","",""]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G75:$EI75))","v":0},0,124918.2527472527,1083756.0841318681,2261894.9022171432,3532846.7640246851,4735229.1213241788,4959840.9920123471,"","","",""]
[]
[null,"OPERATING EXPENSES"]
[null,{"$f":"Underwriting!B179","v":"Repairs and Maintenance"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G78:$EI78))","v":0},0,58333.333333333328,141750.00000000003,146002.5,150382.57499999998,154894.05225000001,159540.87381749996,"","","",""]
[null,{"$f":"Underwriting!B180","v":"Payroll"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G79:$EI79))","v":0},0,81666.666666666672,198450.00000000003,204403.5,210535.60500000001,216851.67315000002,223357.22334450003,"","","",""]
[null,{"$f":"Underwriting!B181","v":"General & Administrative"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G80:$EI80))","v":0},0,27500,70717.5,78470.55,86625.13725,92895.45408749998,95724.524290499961,"","","",""]
[null,{"$f":"Underwriting!B182","v":"Marketing"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G81:$EI81))","v":0},0,29166.666666666664,70875.000000000015,73001.25,75191.287499999991,77447.026125000004,79770.43690874998,"","","",""]
[null,{"$f":"Underwriting!B183","v":"Utilities"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G82:$EI82))","v":0},0,16666.666666666664,46987.5,57782.999999999993,69183.941249999989,77378.730687499992,79770.43690874998,"","","",""]
[null,{"$f":"Underwriting!B184","v":"Contract Services"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G83:$EI83))","v":0},0,36666.666666666664,94290,104627.40000000002,115500.18299999999,123860.60545000002,127632.69905400001,"","","",""]
[null,{"$f":"Underwriting!B185","v":"Capital Reserves"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G84:$EI84))","v":0},0,23333.333333333336,56699.999999999993,58401.000000000015,60153.030000000006,61957.620900000009,63816.349527000006,"","","",""]
[null,{"$f":"Underwriting!B186","v":"Management Fee"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G85:$EI85))","v":0},0,3747.547582417581,32512.682523956038,67856.847066514281,105985.40292074054,142056.87363972535,148795.22976037042,"","","",""]
[null,{"$f":"Underwriting!B187","v":"Insurance"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G86:$EI86))","v":0},0,18750,45562.5,46929.375,48337.256249999999,49787.373937499986,51280.995155624994,"","","",""]
[null,{"$f":"Underwriting!B188","v":"Property Taxes"},null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G87:$EI87))","v":0},0,10156.25,29910.15625,43517.5,52365.360937500001,53936.321765624998,55554.411418593721,"","","",""]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G88:$EI88))","v":0},0,305987.13091575092,787755.33877395617,880992.92206651426,974259.7791082405,1051065.7319928505,1085243.180185589,"","","",""]
[]
[null,"NET OPERATING INCOME",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G90:$EI90))","v":0},0,-181068.87816849825,296000.74535791192,1380901.9801506286,2558586.9849164444,3684163.3893313287,3874597.8118267581,"","","",""]
[]
[null,"CAPITAL EXPENDITURES",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G92:$EI92))","v":0},0,1488.0952380952381,8250,15201.696428571429,22563.069642857143,27610.869732142863,28489.441753125,"","","",""]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G94:$EI94))","v":0},0,-182556.97340659346,287750.74535791198,1365700.283722057,2536023.9152735877,3656552.5195991858,3846108.3700736337,"","","",""]
[]
[null,"ANNUAL PROPERTY-LEVEL CASH FLOWS"]
[]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G98:$EI98))","v":-42075500},-9947824.6291727219,-4714837.6593938703,287750.74535791192,1365700.2837220575,2536023.9152735877,3656552.5195991858,79345828.484396741,"","","",""]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"IF(G$5=\"\",\"\",SUMIF($G$54:$EI$54,G$5,$G99:$EI99))","v":-42078206.957258478},0,-1.57160684466362E-9,-5.7980287238024175E-12,40849.63198507292,912983.4340381081,2033512.0383637059,59689004.878322601,"","","",""]
[]
[]
[null,null,null,null,null,"Analysis Year",{"$f":"IF(G55=\"\",\"\",Underwriting!Q2)","v":0},{"$f":"IF(H55=\"\",\"\",Underwriting!R2)","v":1},{"$f":"IF(I55=\"\",\"\",Underwriting!S2)","v":1},{"$f":"IF(J55=\"\",\"\",Underwriting!T2)","v":1},{"$f":"IF(K55=\"\",\"\",Underwriting!U2)","v":1},{"$f":"IF(L55=\"\",\"\",Underwriting!V2)","v":1},{"$f":"IF(M55=\"\",\"\",Underwriting!W2)","v":1},{"$f":"IF(N55=\"\",\"\",Underwriting!X2)","v":1},{"$f":"IF(O55=\"\",\"\",Underwriting!Y2)","v":1},{"$f":"IF(P55=\"\",\"\",Underwriting!Z2)","v":1},{"$f":"IF(Q55=\"\",\"\",Underwriting!AA2)","v":1},{"$f":"IF(R55=\"\",\"\",Underwriting!AB2)","v":1},{"$f":"IF(S55=\"\",\"\",Underwriting!AC2)","v":1},{"$f":"IF(T55=\"\",\"\",Underwriting!AD2)","v":2},{"$f":"IF(U55=\"\",\"\",Underwriting!AE2)","v":2},{"$f":"IF(V55=\"\",\"\",Underwriting!AF2)","v":2},{"$f":"IF(W55=\"\",\"\",Underwriting!AG2)","v":2},{"$f":"IF(X55=\"\",\"\",Underwriting!AH2)","v":2},{"$f":"IF(Y55=\"\",\"\",Underwriting!AI2)","v":2},{"$f":"IF(Z55=\"\",\"\",Underwriting!AJ2)","v":2},{"$f":"IF(AA55=\"\",\"\",Underwriting!AK2)","v":2},{"$f":"IF(AB55=\"\",\"\",Underwriting!AL2)","v":2},{"$f":"IF(AC55=\"\",\"\",Underwriting!AM2)","v":2},{"$f":"IF(AD55=\"\",\"\",Underwriting!AN2)","v":2},{"$f":"IF(AE55=\"\",\"\",Underwriting!AO2)","v":2},{"$f":"IF(AF55=\"\",\"\",Underwriting!AP2)","v":3},{"$f":"IF(AG55=\"\",\"\",Underwriting!AQ2)","v":3},{"$f":"IF(AH55=\"\",\"\",Underwriting!AR2)","v":3},{"$f":"IF(AI55=\"\",\"\",Underwriting!AS2)","v":3},{"$f":"IF(AJ55=\"\",\"\",Underwriting!AT2)","v":3},{"$f":"IF(AK55=\"\",\"\",Underwriting!AU2)","v":3},{"$f":"IF(AL55=\"\",\"\",Underwriting!AV2)","v":3},{"$f":"IF(AM55=\"\",\"\",Underwriting!AW2)","v":3},{"$f":"IF(AN55=\"\",\"\",Underwriting!AX2)","v":3},{"$f":"IF(AO55=\"\",\"\",Underwriting!AY2)","v":3},{"$f":"IF(AP55=\"\",\"\",Underwriting!AZ2)","v":3},{"$f":"IF(AQ55=\"\",\"\",Underwriting!BA2)","v":3},{"$f":"IF(AR55=\"\",\"\",Underwriting!BB2)","v":4},{"$f":"IF(AS55=\"\",\"\",Underwriting!BC2)","v":4},{"$f":"IF(AT55=\"\",\"\",Underwriting!BD2)","v":4},{"$f":"IF(AU55=\"\",\"\",Underwriting!BE2)","v":4},{"$f":"IF(AV55=\"\",\"\",Underwriting!BF2)","v":4},{"$f":"IF(AW55=\"\",\"\",Underwriting!BG2)","v":4},{"$f":"IF(AX55=\"\",\"\",Underwriting!BH2)","v":4},{"$f":"IF(AY55=\"\",\"\",Underwriting!BI2)","v":4},{"$f":"IF(AZ55=\"\",\"\",Underwriting!BJ2)","v":4},{"$f":"IF(BA55=\"\",\"\",Underwriting!BK2)","v":4},{"$f":"IF(BB55=\"\",\"\",Underwriting!BL2)","v":4},{"$f":"IF(BC55=\"\",\"\",Underwriting!BM2)","v":4},{"$f":"IF(BD55=\"\",\"\",Underwriting!BN2)","v":5},{"$f":"IF(BE55=\"\",\"\",Underwriting!BO2)","v":5},{"$f":"IF(BF55=\"\",\"\",Underwriting!BP2)","v":5},{"$f":"IF(BG55=\"\",\"\",Underwriting!BQ2)","v":5},{"$f":"IF(BH55=\"\",\"\",Underwriting!BR2)","v":5},{"$f":"IF(BI55=\"\",\"\",Underwriting!BS2)","v":5},{"$f":"IF(BJ55=\"\",\"\",Underwriting!BT2)","v":5},{"$f":"IF(BK55=\"\",\"\",Underwriting!BU2)","v":5},{"$f":"IF(BL55=\"\",\"\",Underwriting!BV2)","v":5},{"$f":"IF(BM55=\"\",\"\",Underwriting!BW2)","v":5},{"$f":"IF(BN55=\"\",\"\",Underwriting!BX2)","v":5},{"$f":"IF(BO55=\"\",\"\",Underwriting!BY2)","v":5},{"$f":"IF(BP55=\"\",\"\",Underwriting!BZ2)","v":6},{"$f":"IF(BQ55=\"\",\"\",Underwriting!CA2)","v":6},{"$f":"IF(BR55=\"\",\"\",Underwriting!CB2)","v":6},{"$f":"IF(BS55=\"\",\"\",Underwriting!CC2)","v":6},{"$f":"IF(BT55=\"\",\"\",Underwriting!CD2)","v":6},{"$f":"IF(BU55=\"\",\"\",Underwriting!CE2)","v":6},{"$f":"IF(BV55=\"\",\"\",Underwriting!CF2)","v":6},{"$f":"IF(BW55=\"\",\"\",Underwriting!CG2)","v":6},{"$f":"IF(BX55=\"\",\"\",Underwriting!CH2)","v":6},{"$f":"IF(BY55=\"\",\"\",Underwriting!CI2)","v":6},{"$f":"IF(BZ55=\"\",\"\",Underwriting!CJ2)","v":6},{"$f":"IF(CA55=\"\",\"\",Underwriting!CK2)","v":6},{"$f":"IF(CB55=\"\",\"\",Underwriting!CL2)","v":7},{"$f":"IF(CC55=\"\",\"\",Underwriting!CM2)","v":7},{"$f":"IF(CD55=\"\",\"\",Underwriting!CN2)","v":7},{"$f":"IF(CE55=\"\",\"\",Underwriting!CO2)","v":7},{"$f":"IF(CF55=\"\",\"\",Underwriting!CP2)","v":7},{"$f":"IF(CG55=\"\",\"\",Underwriting!CQ2)","v":7},{"$f":"IF(CH55=\"\",\"\",Underwriting!CR2)","v":7},{"$f":"IF(CI55=\"\",\"\",Underwriting!CS2)","v":7},{"$f":"IF(CJ55=\"\",\"\",Underwriting!CT2)","v":7},{"$f":"IF(CK55=\"\",\"\",Underwriting!CU2)","v":7},{"$f":"IF(CL55=\"\",\"\",Underwriting!CV2)","v":7},{"$f":"IF(CM55=\"\",\"\",Underwriting!CW2)","v":7},{"$f":"IF(CN55=\"\",\"\",Underwriting!CX2)","v":""},{"$f":"IF(CO55=\"\",\"\",Underwriting!CY2)","v":""},{"$f":"IF(CP55=\"\",\"\",Underwriting!CZ2)","v":""},{"$f":"IF(CQ55=\"\",\"\",Underwriting!DA2)","v":""},{"$f":"IF(CR55=\"\",\"\",Underwriting!DB2)","v":""},{"$f":"IF(CS55=\"\",\"\",Underwriting!DC2)","v":""},{"$f":"IF(CT55=\"\",\"\",Underwriting!DD2)","v":""},{"$f":"IF(CU55=\"\",\"\",Underwriting!DE2)","v":""},{"$f":"IF(CV55=\"\",\"\",Underwriting!DF2)","v":""},{"$f":"IF(CW55=\"\",\"\",Underwriting!DG2)","v":""},{"$f":"IF(CX55=\"\",\"\",Underwriting!DH2)","v":""},{"$f":"IF(CY55=\"\",\"\",Underwriting!DI2)","v":""},{"$f":"IF(CZ55=\"\",\"\",Underwriting!DJ2)","v":""},{"$f":"IF(DA55=\"\",\"\",Underwriting!DK2)","v":""},{"$f":"IF(DB55=\"\",\"\",Underwriting!DL2)","v":""},{"$f":"IF(DC55=\"\",\"\",Underwriting!DM2)","v":""},{"$f":"IF(DD55=\"\",\"\",Underwriting!DN2)","v":""},{"$f":"IF(DE55=\"\",\"\",Underwriting!DO2)","v":""},{"$f":"IF(DF55=\"\",\"\",Underwriting!DP2)","v":""},{"$f":"IF(DG55=\"\",\"\",Underwriting!DQ2)","v":""},{"$f":"IF(DH55=\"\",\"\",Underwriting!DR2)","v":""},{"$f":"IF(DI55=\"\",\"\",Underwriting!DS2)","v":""},{"$f":"IF(DJ55=\"\",\"\",Underwriting!DT2)","v":""},{"$f":"IF(DK55=\"\",\"\",Underwriting!DU2)","v":""},{"$f":"IF(DL55=\"\",\"\",Underwriting!DV2)","v":""},{"$f":"IF(DM55=\"\",\"\",Underwriting!DW2)","v":""},{"$f":"IF(DN55=\"\",\"\",Underwriting!DX2)","v":""},{"$f":"IF(DO55=\"\",\"\",Underwriting!DY2)","v":""},{"$f":"IF(DP55=\"\",\"\",Underwriting!DZ2)","v":""},{"$f":"IF(DQ55=\"\",\"\",Underwriting!EA2)","v":""},{"$f":"IF(DR55=\"\",\"\",Underwriting!EB2)","v":""},{"$f":"IF(DS55=\"\",\"\",Underwriting!EC2)","v":""},{"$f":"IF(DT55=\"\",\"\",Underwriting!ED2)","v":""},{"$f":"IF(DU55=\"\",\"\",Underwriting!EE2)","v":""},{"$f":"IF(DV55=\"\",\"\",Underwriting!EF2)","v":""},{"$f":"IF(DW55=\"\",\"\",Underwriting!EG2)","v":""},{"$f":"IF(DX55=\"\",\"\",Underwriting!EH2)","v":""},{"$f":"IF(DY55=\"\",\"\",Underwriting!EI2)","v":""},{"$f":"IF(DZ55=\"\",\"\",Underwriting!EJ2)","v":""},{"$f":"IF(EA55=\"\",\"\",Underwriting!EK2)","v":""},{"$f":"IF(EB55=\"\",\"\",Underwriting!EL2)","v":""},{"$f":"IF(EC55=\"\",\"\",Underwriting!EM2)","v":""},{"$f":"IF(ED55=\"\",\"\",Underwriting!EN2)","v":""},{"$f":"IF(EE55=\"\",\"\",Underwriting!EO2)","v":""},{"$f":"IF(EF55=\"\",\"\",Underwriting!EP2)","v":""},{"$f":"IF(EG55=\"\",\"\",Underwriting!EQ2)","v":""},{"$f":"IF(EH55=\"\",\"\",Underwriting!ER2)","v":""},{"$f":"IF(EI55=\"\",\"\",Underwriting!ES2)","v":""}]
[null,"MONTHLY DEVELOPMENT CASH FLOWS",null,null,null,null,{"$f":"Underwriting!Q208","v":0},{"$f":"Underwriting!R208","v":1},{"$f":"Underwriting!S208","v":2},{"$f":"Underwriting!T208","v":3},{"$f":"Underwriting!U208","v":4},{"$f":"Underwriting!V208","v":5},{"$f":"Underwriting!W208","v":6},{"$f":"Underwriting!X208","v":7},{"$f":"Underwriting!Y208","v":8},{"$f":"Underwriting!Z208","v":9},{"$f":"Underwriting!AA208","v":10},{"$f":"Underwriting!AB208","v":11},{"$f":"Underwriting!AC208","v":12},{"$f":"Underwriting!AD208","v":13},{"$f":"Underwriting!AE208","v":14},{"$f":"Underwriting!AF208","v":15},{"$f":"Underwriting!AG208","v":16},{"$f":"Underwriting!AH208","v":17},{"$f":"Underwriting!AI208","v":18},{"$f":"Underwriting!AJ208","v":19},{"$f":"Underwriting!AK208","v":20},{"$f":"Underwriting!AL208","v":21},{"$f":"Underwriting!AM208","v":22},{"$f":"Underwriting!AN208","v":23},{"$f":"Underwriting!AO208","v":24},{"$f":"Underwriting!AP208","v":25},{"$f":"Underwriting!AQ208","v":26},{"$f":"Underwriting!AR208","v":27},{"$f":"Underwriting!AS208","v":28},{"$f":"Underwriting!AT208","v":29},{"$f":"Underwriting!AU208","v":30},{"$f":"Underwriting!AV208","v":31},{"$f":"Underwriting!AW208","v":32},{"$f":"Underwriting!AX208","v":33},{"$f":"Underwriting!AY208","v":34},{"$f":"Underwriting!AZ208","v":35},{"$f":"Underwriting!BA208","v":36},{"$f":"Underwriting!BB208","v":37},{"$f":"Underwriting!BC208","v":38},{"$f":"Underwriting!BD208","v":39},{"$f":"Underwriting!BE208","v":40},{"$f":"Underwriting!BF208","v":41},{"$f":"Underwriting!BG208","v":42},{"$f":"Underwriting!BH208","v":43},{"$f":"Underwriting!BI208","v":44},{"$f":"Underwriting!BJ208","v":45},{"$f":"Underwriting!BK208","v":46},{"$f":"Underwriting!BL208","v":47},{"$f":"Underwriting!BM208","v":48},{"$f":"Underwriting!BN208","v":49},{"$f":"Underwriting!BO208","v":50},{"$f":"Underwriting!BP208","v":51},{"$f":"Underwriting!BQ208","v":52},{"$f":"Underwriting!BR208","v":53},{"$f":"Underwriting!BS208","v":54},{"$f":"Underwriting!BT208","v":55},{"$f":"Underwriting!BU208","v":56},{"$f":"Underwriting!BV208","v":57},{"$f":"Underwriting!BW208","v":58},{"$f":"Underwriting!BX208","v":59},{"$f":"Underwriting!BY208","v":60},{"$f":"Underwriting!BZ208","v":61},{"$f":"Underwriting!CA208","v":62},{"$f":"Underwriting!CB208","v":63},{"$f":"Underwriting!CC208","v":64},{"$f":"Underwriting!CD208","v":65},{"$f":"Underwriting!CE208","v":66},{"$f":"Underwriting!CF208","v":67},{"$f":"Underwriting!CG208","v":68},{"$f":"Underwriting!CH208","v":69},{"$f":"Underwriting!CI208","v":70},{"$f":"Underwriting!CJ208","v":71},{"$f":"Underwriting!CK208","v":72},{"$f":"Underwriting!CL208","v":73},{"$f":"Underwriting!CM208","v":74},{"$f":"Underwriting!CN208","v":75},{"$f":"Underwriting!CO208","v":76},{"$f":"Underwriting!CP208","v":77},{"$f":"Underwriting!CQ208","v":78},{"$f":"Underwriting!CR208","v":79},{"$f":"Underwriting!CS208","v":80},{"$f":"Underwriting!CT208","v":81},{"$f":"Underwriting!CU208","v":82},{"$f":"Underwriting!CV208","v":83},{"$f":"Underwriting!CW208","v":84},{"$f":"Underwriting!CX208","v":""},{"$f":"Underwriting!CY208","v":""},{"$f":"Underwriting!CZ208","v":""},{"$f":"Underwriting!DA208","v":""},{"$f":"Underwriting!DB208","v":""},{"$f":"Underwriting!DC208","v":""},{"$f":"Underwriting!DD208","v":""},{"$f":"Underwriting!DE208","v":""},{"$f":"Underwriting!DF208","v":""},{"$f":"Underwriting!DG208","v":""},{"$f":"Underwriting!DH208","v":""},{"$f":"Underwriting!DI208","v":""},{"$f":"Underwriting!DJ208","v":""},{"$f":"Underwriting!DK208","v":""},{"$f":"Underwriting!DL208","v":""},{"$f":"Underwriting!DM208","v":""},{"$f":"Underwriting!DN208","v":""},{"$f":"Underwriting!DO208","v":""},{"$f":"Underwriting!DP208","v":""},{"$f":"Underwriting!DQ208","v":""},{"$f":"Underwriting!DR208","v":""},{"$f":"Underwriting!DS208","v":""},{"$f":"Underwriting!DT208","v":""},{"$f":"Underwriting!DU208","v":""},{"$f":"Underwriting!DV208","v":""},{"$f":"Underwriting!DW208","v":""},{"$f":"Underwriting!DX208","v":""},{"$f":"Underwriting!DY208","v":""},{"$f":"Underwriting!DZ208","v":""},{"$f":"Underwriting!EA208","v":""},{"$f":"Underwriting!EB208","v":""},{"$f":"Underwriting!EC208","v":""},{"$f":"Underwriting!ED208","v":""},{"$f":"Underwriting!EE208","v":""},{"$f":"Underwriting!EF208","v":""},{"$f":"Underwriting!EG208","v":""},{"$f":"Underwriting!EH208","v":""},{"$f":"Underwriting!EI208","v":""},{"$f":"Underwriting!EJ208","v":""},{"$f":"Underwriting!EK208","v":""},{"$f":"Underwriting!EL208","v":""},{"$f":"Underwriting!EM208","v":""},{"$f":"Underwriting!EN208","v":""},{"$f":"Underwriting!EO208","v":""},{"$f":"Underwriting!EP208","v":""},{"$f":"Underwriting!EQ208","v":""},{"$f":"Underwriting!ER208","v":""},{"$f":"Underwriting!ES208","v":""}]
[null,"Land Costs",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q28)","v":42075500},{"$f":"IF(H$55=\"\",\"\",Underwriting!R28)","v":0},{"$f":"IF(I$55=\"\",\"\",Underwriting!S28)","v":0},{"$f":"IF(J$55=\"\",\"\",Underwriting!T28)","v":0},{"$f":"IF(K$55=\"\",\"\",Underwriting!U28)","v":0},{"$f":"IF(L$55=\"\",\"\",Underwriting!V28)","v":0},{"$f":"IF(M$55=\"\",\"\",Underwriting!W28)","v":0},{"$f":"IF(N$55=\"\",\"\",Underwriting!X28)","v":0},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y28)","v":0},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z28)","v":0},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA28)","v":0},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB28)","v":0},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC28)","v":0},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD28)","v":0},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE28)","v":0},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF28)","v":0},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG28)","v":0},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH28)","v":0},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI28)","v":0},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ28)","v":0},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK28)","v":0},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL28)","v":0},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM28)","v":0},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN28)","v":0},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO28)","v":0},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP28)","v":0},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ28)","v":0},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR28)","v":0},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS28)","v":0},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT28)","v":0},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU28)","v":0},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV28)","v":0},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW28)","v":0},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX28)","v":0},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY28)","v":0},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ28)","v":0},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA28)","v":0},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB28)","v":0},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC28)","v":0},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD28)","v":0},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE28)","v":0},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF28)","v":0},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG28)","v":0},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH28)","v":0},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI28)","v":0},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ28)","v":0},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK28)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL28)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM28)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN28)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO28)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP28)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ28)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR28)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS28)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT28)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU28)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV28)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW28)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX28)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY28)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ28)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA28)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB28)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC28)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD28)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE28)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF28)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG28)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH28)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI28)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ28)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK28)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL28)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM28)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN28)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO28)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP28)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ28)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR28)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS28)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT28)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU28)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV28)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW28)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX28)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY28)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ28)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA28)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB28)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC28)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD28)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE28)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF28)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG28)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH28)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI28)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ28)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK28)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL28)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM28)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN28)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO28)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP28)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ28)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR28)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS28)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT28)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU28)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV28)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW28)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX28)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY28)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ28)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA28)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB28)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC28)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED28)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE28)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF28)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG28)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH28)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI28)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ28)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK28)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL28)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM28)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN28)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO28)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP28)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ28)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER28)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES28)","v":""}]
[null,"Hard Costs (Horizontal)",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q35)","v":0},{"$f":"IF(H$55=\"\",\"\",Underwriting!R35)","v":55469.042448985369},{"$f":"IF(I$55=\"\",\"\",Underwriting!S35)","v":278415.64339832385},{"$f":"IF(J$55=\"\",\"\",Underwriting!T35)","v":855598.54193061672},{"$f":"IF(K$55=\"\",\"\",Underwriting!U35)","v":1434807.2436506457},{"$f":"IF(L$55=\"\",\"\",Underwriting!V35)","v":1434807.2436506455},{"$f":"IF(M$55=\"\",\"\",Underwriting!W35)","v":892829.9106665873},{"$f":"IF(N$55=\"\",\"\",Underwriting!X35)","v":565198.51037663931},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y35)","v":342251.90942730044},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z35)","v":77619.104450256156},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA35)","v":0},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB35)","v":0},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC35)","v":0},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD35)","v":0},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE35)","v":0},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF35)","v":0},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG35)","v":0},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH35)","v":0},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI35)","v":0},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ35)","v":0},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK35)","v":0},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL35)","v":0},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM35)","v":0},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN35)","v":0},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO35)","v":0},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP35)","v":0},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ35)","v":0},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR35)","v":0},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS35)","v":0},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT35)","v":0},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU35)","v":0},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV35)","v":0},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW35)","v":0},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX35)","v":0},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY35)","v":0},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ35)","v":0},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA35)","v":0},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB35)","v":0},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC35)","v":0},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD35)","v":0},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE35)","v":0},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF35)","v":0},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG35)","v":0},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH35)","v":0},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI35)","v":0},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ35)","v":0},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK35)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL35)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM35)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN35)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO35)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP35)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ35)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR35)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS35)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT35)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU35)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV35)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW35)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX35)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY35)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ35)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA35)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB35)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC35)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD35)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE35)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF35)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG35)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH35)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI35)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ35)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK35)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL35)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM35)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN35)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO35)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP35)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ35)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR35)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS35)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT35)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU35)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV35)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW35)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX35)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY35)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ35)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA35)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB35)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC35)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD35)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE35)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF35)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG35)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH35)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI35)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ35)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK35)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL35)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM35)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN35)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO35)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP35)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ35)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR35)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS35)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT35)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU35)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV35)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW35)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX35)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY35)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ35)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA35)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB35)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC35)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED35)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE35)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF35)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG35)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH35)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI35)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ35)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK35)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL35)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM35)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN35)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO35)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP35)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ35)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER35)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES35)","v":""}]
[null,"Hard Costs (Vertical)",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q46)","v":0},{"$f":"IF(H$55=\"\",\"\",Underwriting!R46)","v":0},{"$f":"IF(I$55=\"\",\"\",Underwriting!S46)","v":0},{"$f":"IF(J$55=\"\",\"\",Underwriting!T46)","v":0},{"$f":"IF(K$55=\"\",\"\",Underwriting!U46)","v":0},{"$f":"IF(L$55=\"\",\"\",Underwriting!V46)","v":5141.3919640371541},{"$f":"IF(M$55=\"\",\"\",Underwriting!W46)","v":21466.228543200807},{"$f":"IF(N$55=\"\",\"\",Underwriting!X46)","v":180508.95466217518},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y46)","v":268659.64211787499},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z46)","v":364105.71996010363},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA46)","v":608112.93517024128},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB46)","v":558135.30584382976},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC46)","v":491778.81544815778},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD46)","v":603990.25698140811},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE46)","v":583476.71205385856},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF46)","v":576372.0372551129},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG46)","v":575728.33333333337},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH46)","v":457246.33333333337},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI46)","v":434027.33333333337},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ46)","v":237750},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK46)","v":0},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL46)","v":0},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM46)","v":0},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN46)","v":0},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO46)","v":0},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP46)","v":0},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ46)","v":0},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR46)","v":0},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS46)","v":0},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT46)","v":0},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU46)","v":0},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV46)","v":0},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW46)","v":0},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX46)","v":0},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY46)","v":0},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ46)","v":0},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA46)","v":0},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB46)","v":0},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC46)","v":0},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD46)","v":0},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE46)","v":0},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF46)","v":0},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG46)","v":0},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH46)","v":0},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI46)","v":0},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ46)","v":0},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK46)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL46)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM46)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN46)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO46)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP46)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ46)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR46)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS46)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT46)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU46)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV46)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW46)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX46)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY46)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ46)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA46)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB46)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC46)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD46)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE46)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF46)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG46)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH46)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI46)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ46)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK46)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL46)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM46)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN46)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO46)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP46)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ46)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR46)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS46)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT46)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU46)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV46)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW46)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX46)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY46)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ46)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA46)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB46)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC46)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD46)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE46)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF46)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG46)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH46)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI46)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ46)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK46)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL46)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM46)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN46)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO46)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP46)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ46)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR46)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS46)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT46)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU46)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV46)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW46)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX46)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY46)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ46)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA46)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB46)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC46)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED46)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE46)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF46)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG46)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH46)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI46)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ46)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK46)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL46)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM46)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN46)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO46)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP46)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ46)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER46)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES46)","v":""}]
[null,"Soft Costs",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q54)","v":0},{"$f":"IF(H$55=\"\",\"\",Underwriting!R54)","v":37589.991000000002},{"$f":"IF(I$55=\"\",\"\",Underwriting!S54)","v":37589.991000000002},{"$f":"IF(J$55=\"\",\"\",Underwriting!T54)","v":138319.30489176471},{"$f":"IF(K$55=\"\",\"\",Underwriting!U54)","v":138319.30489176471},{"$f":"IF(L$55=\"\",\"\",Underwriting!V54)","v":138319.30489176471},{"$f":"IF(M$55=\"\",\"\",Underwriting!W54)","v":138319.30489176471},{"$f":"IF(N$55=\"\",\"\",Underwriting!X54)","v":138319.30489176471},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y54)","v":138319.30489176471},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z54)","v":151955.66852812836},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA54)","v":151955.66852812836},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB54)","v":151955.66852812836},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC54)","v":151955.66852812836},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD54)","v":151955.66852812836},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE54)","v":151955.66852812836},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF54)","v":151955.66852812836},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG54)","v":151955.66852812836},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH54)","v":151955.66852812836},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI54)","v":151955.66852812836},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ54)","v":151955.66852812836},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK54)","v":0},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL54)","v":0},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM54)","v":0},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN54)","v":0},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO54)","v":0},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP54)","v":0},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ54)","v":0},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR54)","v":0},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS54)","v":0},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT54)","v":0},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU54)","v":0},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV54)","v":0},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW54)","v":0},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX54)","v":0},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY54)","v":0},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ54)","v":0},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA54)","v":0},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB54)","v":0},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC54)","v":0},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD54)","v":0},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE54)","v":0},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF54)","v":0},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG54)","v":0},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH54)","v":0},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI54)","v":0},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ54)","v":0},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK54)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL54)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM54)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN54)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO54)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP54)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ54)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR54)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS54)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT54)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU54)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV54)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW54)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX54)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY54)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ54)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA54)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB54)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC54)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD54)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE54)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF54)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG54)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH54)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI54)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ54)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK54)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL54)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM54)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN54)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO54)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP54)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ54)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR54)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS54)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT54)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU54)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV54)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW54)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX54)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY54)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ54)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA54)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB54)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC54)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD54)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE54)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF54)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG54)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH54)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI54)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ54)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK54)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL54)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM54)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN54)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO54)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP54)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ54)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR54)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS54)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT54)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU54)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV54)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW54)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX54)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY54)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ54)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA54)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB54)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC54)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED54)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE54)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF54)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG54)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH54)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI54)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ54)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK54)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL54)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM54)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN54)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO54)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP54)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ54)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER54)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES54)","v":""}]
[null,"TOTAL PROJECT COST BEFORE FINANCING",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",SUM(G56:G59))","v":42075500},{"$f":"IF(H$55=\"\",\"\",SUM(H56:H59))","v":93059.03344898537},316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,760068.60369836958,710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$55=\"\",\"\",SUM(BT56:BT59))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$55=\"\",\"\",SUM(EF56:EF59))","v":""},"","",""]
[]
[null,"Carry Costs",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q62)","v":120000},{"$f":"IF(H$55=\"\",\"\",Underwriting!R62)","v":879.69782056141639},{"$f":"IF(I$55=\"\",\"\",Underwriting!S62)","v":1584.2383050830174},{"$f":"IF(J$55=\"\",\"\",Underwriting!T62)","v":3966.1623503585688},{"$f":"IF(K$55=\"\",\"\",Underwriting!U62)","v":11450.292419154119},{"$f":"IF(L$55=\"\",\"\",Underwriting!V62)","v":23334.618726365854},{"$f":"IF(M$55=\"\",\"\",Underwriting!W62)","v":35346.637920611953},{"$f":"IF(N$55=\"\",\"\",Underwriting!X62)","v":43506.353535778188},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y62)","v":50462.851961775857},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z62)","v":56460.554774766228},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA62)","v":61336.61263261563},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB62)","v":67497.151755098035},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC62)","v":73329.062701050963},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD62)","v":78707.039301130979},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE62)","v":84966.93653721099},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF62)","v":91119.931415604966},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG62)","v":97265.788694596311},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH62)","v":103452.91212376674},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI62)","v":108797.82397865597},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ62)","v":114008.68017245685},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK62)","v":168656.36046902993},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL62)","v":162742.06917254766},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM62)","v":156783.42069134174},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN62)","v":150780.08234652682},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO62)","v":144731.71896412579},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP62)","v":138637.99285635672},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ62)","v":132498.56380277942},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR62)","v":126313.08903130026},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS62)","v":120081.22319903501},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT62)","v":113802.6183730278},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU62)","v":107476.92401082547},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV62)","v":101103.78694090668},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW62)","v":97848.916254501877},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX62)","v":89875.865017839271},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY62)","v":82816.193062615872},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ62)","v":75703.573567728396},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA62)","v":68537.609426629162},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB62)","v":61317.900554471737},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC62)","v":54044.043865773114},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD62)","v":46715.633251909312},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE62)","v":39332.259558441438},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF62)","v":31893.510562272553},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG62)","v":24398.970948632545},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH62)","v":16848.222287890138},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI62)","v":11963.121791277881},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ62)","v":4007.7498027124675},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK62)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL62)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM62)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN62)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO62)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP62)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ62)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR62)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS62)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT62)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU62)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV62)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW62)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX62)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY62)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ62)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA62)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB62)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC62)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD62)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE62)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF62)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG62)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH62)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI62)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ62)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK62)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL62)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM62)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN62)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO62)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP62)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ62)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR62)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS62)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT62)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU62)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV62)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW62)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX62)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY62)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ62)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA62)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB62)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC62)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD62)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE62)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF62)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG62)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH62)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI62)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ62)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK62)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL62)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM62)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN62)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO62)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP62)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ62)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR62)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS62)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT62)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU62)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV62)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW62)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX62)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY62)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ62)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA62)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB62)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC62)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED62)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE62)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF62)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG62)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH62)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI62)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ62)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK62)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL62)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM62)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN62)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO62)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP62)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ62)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER62)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES62)","v":""}]
[]
[null,"TOTAL PROJECT COST",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",G62+G60)","v":42195500},{"$f":"IF(H$55=\"\",\"\",H62+H60)","v":93938.731269546784},317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058519,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$55=\"\",\"\",BT62+BT60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$55=\"\",\"\",EF62+EF60)","v":""},"","",""]
[]
[null,"SOURCES",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q64)","v":42195500},{"$f":"IF(H$55=\"\",\"\",Underwriting!R64)","v":93938.731269546784},{"$f":"IF(I$55=\"\",\"\",Underwriting!S64)","v":317589.87270340684},{"$f":"IF(J$55=\"\",\"\",Underwriting!T64)","v":997884.00917274004},{"$f":"IF(K$55=\"\",\"\",Underwriting!U64)","v":1584576.8409615646},{"$f":"IF(L$55=\"\",\"\",Underwriting!V64)","v":1601602.5592328133},{"$f":"IF(M$55=\"\",\"\",Underwriting!W64)","v":1087962.0820221647},{"$f":"IF(N$55=\"\",\"\",Underwriting!X64)","v":927533.12346635747},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y64)","v":799693.70839871606},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z64)","v":650141.04771325435},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA64)","v":821405.21633098519},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB64)","v":777588.12612705608},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC64)","v":717063.54667733714},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD64)","v":834652.96481066733},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE64)","v":820399.3171191978},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF64)","v":819447.63719884621},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG64)","v":824949.79055605794},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH64)","v":712654.9139852284},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI64)","v":694780.82584011764},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ64)","v":503714.34870058519},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK64)","v":168656.36046902993},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL64)","v":162742.06917254766},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM64)","v":156783.42069134174},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN64)","v":150780.08234652682},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO64)","v":144731.71896412579},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP64)","v":138637.99285635672},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ64)","v":132498.56380277942},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR64)","v":126313.08903130026},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS64)","v":120081.22319903501},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT64)","v":113802.6183730278},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU64)","v":107476.92401082547},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV64)","v":101103.78694090668},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW64)","v":97848.916254501877},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX64)","v":89875.865017839271},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY64)","v":82816.193062615872},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ64)","v":75703.573567728396},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA64)","v":68537.609426629162},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB64)","v":61317.900554471737},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC64)","v":54044.043865773114},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD64)","v":46715.633251909312},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE64)","v":39332.259558441438},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF64)","v":31893.510562272553},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG64)","v":24398.970948632545},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH64)","v":16848.222287890138},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI64)","v":11963.121791277881},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ64)","v":4007.7498027124675},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK64)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL64)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM64)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN64)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO64)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP64)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ64)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR64)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS64)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT64)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU64)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV64)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW64)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX64)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY64)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ64)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA64)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB64)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC64)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD64)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE64)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF64)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG64)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH64)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI64)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ64)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK64)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL64)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM64)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN64)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO64)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP64)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ64)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR64)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS64)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT64)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU64)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV64)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW64)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX64)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY64)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ64)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA64)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB64)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC64)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD64)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE64)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF64)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG64)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH64)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI64)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ64)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK64)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL64)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM64)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN64)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO64)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP64)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ64)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR64)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS64)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT64)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU64)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV64)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW64)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX64)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY64)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ64)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA64)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB64)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC64)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED64)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE64)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF64)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG64)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH64)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI64)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ64)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK64)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL64)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM64)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN64)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO64)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP64)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ64)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER64)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES64)","v":""}]
[null,"USES",null,null,null,null,{"$f":"IF(G$55=\"\",\"\",Underwriting!Q84)","v":42195500},{"$f":"IF(H$55=\"\",\"\",Underwriting!R84)","v":93938.731269546784},{"$f":"IF(I$55=\"\",\"\",Underwriting!S84)","v":317589.87270340684},{"$f":"IF(J$55=\"\",\"\",Underwriting!T84)","v":997884.00917274004},{"$f":"IF(K$55=\"\",\"\",Underwriting!U84)","v":1584576.8409615646},{"$f":"IF(L$55=\"\",\"\",Underwriting!V84)","v":1601602.5592328133},{"$f":"IF(M$55=\"\",\"\",Underwriting!W84)","v":1087962.0820221647},{"$f":"IF(N$55=\"\",\"\",Underwriting!X84)","v":927533.12346635747},{"$f":"IF(O$55=\"\",\"\",Underwriting!Y84)","v":799693.70839871606},{"$f":"IF(P$55=\"\",\"\",Underwriting!Z84)","v":650141.04771325435},{"$f":"IF(Q$55=\"\",\"\",Underwriting!AA84)","v":821405.21633098519},{"$f":"IF(R$55=\"\",\"\",Underwriting!AB84)","v":777588.12612705608},{"$f":"IF(S$55=\"\",\"\",Underwriting!AC84)","v":717063.54667733714},{"$f":"IF(T$55=\"\",\"\",Underwriting!AD84)","v":834652.96481066733},{"$f":"IF(U$55=\"\",\"\",Underwriting!AE84)","v":820399.3171191978},{"$f":"IF(V$55=\"\",\"\",Underwriting!AF84)","v":819447.63719884621},{"$f":"IF(W$55=\"\",\"\",Underwriting!AG84)","v":824949.79055605794},{"$f":"IF(X$55=\"\",\"\",Underwriting!AH84)","v":712654.9139852284},{"$f":"IF(Y$55=\"\",\"\",Underwriting!AI84)","v":694780.82584011764},{"$f":"IF(Z$55=\"\",\"\",Underwriting!AJ84)","v":503714.34870058362},{"$f":"IF(AA$55=\"\",\"\",Underwriting!AK84)","v":168656.36046902993},{"$f":"IF(AB$55=\"\",\"\",Underwriting!AL84)","v":162742.06917254766},{"$f":"IF(AC$55=\"\",\"\",Underwriting!AM84)","v":156783.42069134174},{"$f":"IF(AD$55=\"\",\"\",Underwriting!AN84)","v":150780.08234652682},{"$f":"IF(AE$55=\"\",\"\",Underwriting!AO84)","v":144731.71896412579},{"$f":"IF(AF$55=\"\",\"\",Underwriting!AP84)","v":138637.99285635672},{"$f":"IF(AG$55=\"\",\"\",Underwriting!AQ84)","v":132498.56380277942},{"$f":"IF(AH$55=\"\",\"\",Underwriting!AR84)","v":126313.08903130026},{"$f":"IF(AI$55=\"\",\"\",Underwriting!AS84)","v":120081.22319903501},{"$f":"IF(AJ$55=\"\",\"\",Underwriting!AT84)","v":113802.6183730278},{"$f":"IF(AK$55=\"\",\"\",Underwriting!AU84)","v":107476.92401082547},{"$f":"IF(AL$55=\"\",\"\",Underwriting!AV84)","v":101103.78694090668},{"$f":"IF(AM$55=\"\",\"\",Underwriting!AW84)","v":97848.916254501877},{"$f":"IF(AN$55=\"\",\"\",Underwriting!AX84)","v":89875.865017839271},{"$f":"IF(AO$55=\"\",\"\",Underwriting!AY84)","v":82816.193062615872},{"$f":"IF(AP$55=\"\",\"\",Underwriting!AZ84)","v":75703.573567728396},{"$f":"IF(AQ$55=\"\",\"\",Underwriting!BA84)","v":68537.609426629162},{"$f":"IF(AR$55=\"\",\"\",Underwriting!BB84)","v":61317.900554471737},{"$f":"IF(AS$55=\"\",\"\",Underwriting!BC84)","v":54044.043865773114},{"$f":"IF(AT$55=\"\",\"\",Underwriting!BD84)","v":46715.633251909312},{"$f":"IF(AU$55=\"\",\"\",Underwriting!BE84)","v":39332.259558441438},{"$f":"IF(AV$55=\"\",\"\",Underwriting!BF84)","v":31893.510562272553},{"$f":"IF(AW$55=\"\",\"\",Underwriting!BG84)","v":24398.970948632545},{"$f":"IF(AX$55=\"\",\"\",Underwriting!BH84)","v":16848.222287890138},{"$f":"IF(AY$55=\"\",\"\",Underwriting!BI84)","v":11963.121791277881},{"$f":"IF(AZ$55=\"\",\"\",Underwriting!BJ84)","v":4007.7498027124675},{"$f":"IF(BA$55=\"\",\"\",Underwriting!BK84)","v":0},{"$f":"IF(BB$55=\"\",\"\",Underwriting!BL84)","v":0},{"$f":"IF(BC$55=\"\",\"\",Underwriting!BM84)","v":0},{"$f":"IF(BD$55=\"\",\"\",Underwriting!BN84)","v":0},{"$f":"IF(BE$55=\"\",\"\",Underwriting!BO84)","v":0},{"$f":"IF(BF$55=\"\",\"\",Underwriting!BP84)","v":0},{"$f":"IF(BG$55=\"\",\"\",Underwriting!BQ84)","v":0},{"$f":"IF(BH$55=\"\",\"\",Underwriting!BR84)","v":0},{"$f":"IF(BI$55=\"\",\"\",Underwriting!BS84)","v":0},{"$f":"IF(BJ$55=\"\",\"\",Underwriting!BT84)","v":0},{"$f":"IF(BK$55=\"\",\"\",Underwriting!BU84)","v":0},{"$f":"IF(BL$55=\"\",\"\",Underwriting!BV84)","v":0},{"$f":"IF(BM$55=\"\",\"\",Underwriting!BW84)","v":0},{"$f":"IF(BN$55=\"\",\"\",Underwriting!BX84)","v":0},{"$f":"IF(BO$55=\"\",\"\",Underwriting!BY84)","v":0},{"$f":"IF(BP$55=\"\",\"\",Underwriting!BZ84)","v":0},{"$f":"IF(BQ$55=\"\",\"\",Underwriting!CA84)","v":0},{"$f":"IF(BR$55=\"\",\"\",Underwriting!CB84)","v":0},{"$f":"IF(BS$55=\"\",\"\",Underwriting!CC84)","v":0},{"$f":"IF(BT$55=\"\",\"\",Underwriting!CD84)","v":0},{"$f":"IF(BU$55=\"\",\"\",Underwriting!CE84)","v":0},{"$f":"IF(BV$55=\"\",\"\",Underwriting!CF84)","v":0},{"$f":"IF(BW$55=\"\",\"\",Underwriting!CG84)","v":0},{"$f":"IF(BX$55=\"\",\"\",Underwriting!CH84)","v":0},{"$f":"IF(BY$55=\"\",\"\",Underwriting!CI84)","v":0},{"$f":"IF(BZ$55=\"\",\"\",Underwriting!CJ84)","v":0},{"$f":"IF(CA$55=\"\",\"\",Underwriting!CK84)","v":0},{"$f":"IF(CB$55=\"\",\"\",Underwriting!CL84)","v":0},{"$f":"IF(CC$55=\"\",\"\",Underwriting!CM84)","v":0},{"$f":"IF(CD$55=\"\",\"\",Underwriting!CN84)","v":0},{"$f":"IF(CE$55=\"\",\"\",Underwriting!CO84)","v":0},{"$f":"IF(CF$55=\"\",\"\",Underwriting!CP84)","v":0},{"$f":"IF(CG$55=\"\",\"\",Underwriting!CQ84)","v":0},{"$f":"IF(CH$55=\"\",\"\",Underwriting!CR84)","v":0},{"$f":"IF(CI$55=\"\",\"\",Underwriting!CS84)","v":0},{"$f":"IF(CJ$55=\"\",\"\",Underwriting!CT84)","v":0},{"$f":"IF(CK$55=\"\",\"\",Underwriting!CU84)","v":0},{"$f":"IF(CL$55=\"\",\"\",Underwriting!CV84)","v":0},{"$f":"IF(CM$55=\"\",\"\",Underwriting!CW84)","v":0},{"$f":"IF(CN$55=\"\",\"\",Underwriting!CX84)","v":""},{"$f":"IF(CO$55=\"\",\"\",Underwriting!CY84)","v":""},{"$f":"IF(CP$55=\"\",\"\",Underwriting!CZ84)","v":""},{"$f":"IF(CQ$55=\"\",\"\",Underwriting!DA84)","v":""},{"$f":"IF(CR$55=\"\",\"\",Underwriting!DB84)","v":""},{"$f":"IF(CS$55=\"\",\"\",Underwriting!DC84)","v":""},{"$f":"IF(CT$55=\"\",\"\",Underwriting!DD84)","v":""},{"$f":"IF(CU$55=\"\",\"\",Underwriting!DE84)","v":""},{"$f":"IF(CV$55=\"\",\"\",Underwriting!DF84)","v":""},{"$f":"IF(CW$55=\"\",\"\",Underwriting!DG84)","v":""},{"$f":"IF(CX$55=\"\",\"\",Underwriting!DH84)","v":""},{"$f":"IF(CY$55=\"\",\"\",Underwriting!DI84)","v":""},{"$f":"IF(CZ$55=\"\",\"\",Underwriting!DJ84)","v":""},{"$f":"IF(DA$55=\"\",\"\",Underwriting!DK84)","v":""},{"$f":"IF(DB$55=\"\",\"\",Underwriting!DL84)","v":""},{"$f":"IF(DC$55=\"\",\"\",Underwriting!DM84)","v":""},{"$f":"IF(DD$55=\"\",\"\",Underwriting!DN84)","v":""},{"$f":"IF(DE$55=\"\",\"\",Underwriting!DO84)","v":""},{"$f":"IF(DF$55=\"\",\"\",Underwriting!DP84)","v":""},{"$f":"IF(DG$55=\"\",\"\",Underwriting!DQ84)","v":""},{"$f":"IF(DH$55=\"\",\"\",Underwriting!DR84)","v":""},{"$f":"IF(DI$55=\"\",\"\",Underwriting!DS84)","v":""},{"$f":"IF(DJ$55=\"\",\"\",Underwriting!DT84)","v":""},{"$f":"IF(DK$55=\"\",\"\",Underwriting!DU84)","v":""},{"$f":"IF(DL$55=\"\",\"\",Underwriting!DV84)","v":""},{"$f":"IF(DM$55=\"\",\"\",Underwriting!DW84)","v":""},{"$f":"IF(DN$55=\"\",\"\",Underwriting!DX84)","v":""},{"$f":"IF(DO$55=\"\",\"\",Underwriting!DY84)","v":""},{"$f":"IF(DP$55=\"\",\"\",Underwriting!DZ84)","v":""},{"$f":"IF(DQ$55=\"\",\"\",Underwriting!EA84)","v":""},{"$f":"IF(DR$55=\"\",\"\",Underwriting!EB84)","v":""},{"$f":"IF(DS$55=\"\",\"\",Underwriting!EC84)","v":""},{"$f":"IF(DT$55=\"\",\"\",Underwriting!ED84)","v":""},{"$f":"IF(DU$55=\"\",\"\",Underwriting!EE84)","v":""},{"$f":"IF(DV$55=\"\",\"\",Underwriting!EF84)","v":""},{"$f":"IF(DW$55=\"\",\"\",Underwriting!EG84)","v":""},{"$f":"IF(DX$55=\"\",\"\",Underwriting!EH84)","v":""},{"$f":"IF(DY$55=\"\",\"\",Underwriting!EI84)","v":""},{"$f":"IF(DZ$55=\"\",\"\",Underwriting!EJ84)","v":""},{"$f":"IF(EA$55=\"\",\"\",Underwriting!EK84)","v":""},{"$f":"IF(EB$55=\"\",\"\",Underwriting!EL84)","v":""},{"$f":"IF(EC$55=\"\",\"\",Underwriting!EM84)","v":""},{"$f":"IF(ED$55=\"\",\"\",Underwriting!EN84)","v":""},{"$f":"IF(EE$55=\"\",\"\",Underwriting!EO84)","v":""},{"$f":"IF(EF$55=\"\",\"\",Underwriting!EP84)","v":""},{"$f":"IF(EG$55=\"\",\"\",Underwriting!EQ84)","v":""},{"$f":"IF(EH$55=\"\",\"\",Underwriting!ER84)","v":""},{"$f":"IF(EI$55=\"\",\"\",Underwriting!ES84)","v":""}]
[]
[null,"MONTHLY OPERATING CASH FLOWS",null,null,null,null,{"$f":"+G55","v":0},{"$f":"+H55","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"+BT55","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+EF55","v":""},"","",""]
[null,"Rental Income",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q111)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R111)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S111)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T111)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U111)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V111)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W111)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X111)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y111)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z111)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA111)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB111)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC111)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD111)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE111)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF111)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG111)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH111)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI111)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ111)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK111)","v":6624.0659340659204},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL111)","v":13901.208791208761},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM111)","v":21178.351648351661},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN111)","v":28455.494505494502},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO111)","v":35732.637362637339},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP111)","v":43009.780219780238},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ111)","v":50286.923076923049},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR111)","v":57564.065934065919},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS111)","v":64841.208791208788},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT111)","v":72118.3516483516},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU111)","v":79395.494505494498},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV111)","v":86672.637362637339},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW111)","v":93147.428571428565},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX111)","v":102074.05714285713},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY111)","v":109933.37142857142},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ111)","v":117792.68571428569},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA111)","v":125652.00000000001},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB111)","v":133511.31428571432},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC111)","v":141370.62857142862},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD111)","v":149229.94285714286},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE111)","v":157089.25714285718},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF111)","v":164948.57142857151},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG111)","v":172807.88571428575},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH111)","v":180667.20000000004},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI111)","v":187994.7977142857},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ111)","v":196168.48457142856},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK111)","v":205754.9074285714},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL111)","v":214231.32342857146},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM111)","v":222707.7394285714},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN111)","v":231184.15542857139},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO111)","v":239660.57142857136},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP111)","v":248136.98742857139},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ111)","v":256613.40342857136},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR111)","v":265089.81942857133},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS111)","v":273566.23542857135},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT111)","v":282042.65142857132},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU111)","v":290280.92050285713},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV111)","v":299096.39314285712},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW111)","v":307911.86578285712},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX111)","v":318196.58386285708},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY111)","v":327326.89481142856},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ111)","v":336457.20575999992},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA111)","v":374972.42550857144},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB111)","v":375916.94043428567},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC111)","v":376861.45536000002},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD111)","v":377805.97028571437},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE111)","v":378750.4852114286},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF111)","v":379695.00013714295},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG111)","v":381567.23861211434},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH111)","v":382549.53413485724},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI111)","v":383531.82965760014},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ111)","v":384514.12518034293},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK111)","v":387024.43596068572},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL111)","v":388334.16332434292},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM111)","v":389643.89068800001},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN111)","v":390953.61805165722},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO111)","v":391935.91357440007},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP111)","v":392918.20909714291},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ111)","v":393900.50461988582},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR111)","v":394882.80014262866},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS111)","v":396829.92815659888},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT111)","v":397851.51550025144},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU111)","v":398873.10284390411},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV111)","v":399894.69018755667},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW111)","v":400916.27753120917},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX111)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY111)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ111)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA111)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB111)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC111)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD111)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE111)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF111)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG111)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH111)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI111)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ111)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK111)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL111)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM111)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN111)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO111)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP111)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ111)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR111)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS111)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT111)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU111)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV111)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW111)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX111)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY111)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ111)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA111)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB111)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC111)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED111)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE111)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF111)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG111)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH111)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI111)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ111)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK111)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL111)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM111)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN111)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO111)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP111)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ111)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER111)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES111)","v":""}]
[null,"Other Income",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q117)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R117)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S117)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T117)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U117)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V117)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W117)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X117)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y117)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z117)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA117)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB117)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC117)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD117)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE117)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF117)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG117)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH117)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI117)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ117)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK117)","v":3779.9999999999991},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL117)","v":4590.0000000000009},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM117)","v":5400.0000000000018},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN117)","v":6209.9999999999991},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO117)","v":7020},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP117)","v":7830.0000000000018},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ117)","v":8639.9999999999982},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR117)","v":9450},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS117)","v":10260.000000000002},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT117)","v":11069.999999999998},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU117)","v":11880},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV117)","v":12690},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW117)","v":14039.999999999996},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX117)","v":14882.400000000001},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY117)","v":15724.8},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ117)","v":16567.199999999997},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA117)","v":17409.599999999999},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB117)","v":18252},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC117)","v":19094.400000000005},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD117)","v":19936.800000000003},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE117)","v":20779.200000000004},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF117)","v":21621.599999999999},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG117)","v":22464},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH117)","v":23306.400000000001},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI117)","v":25114.752},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ117)","v":25990.848000000002},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK117)","v":26866.944000000003},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL117)","v":27743.040000000005},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM117)","v":28619.136000000002},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN117)","v":29495.232000000004},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO117)","v":30371.328000000001},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP117)","v":31247.424000000003},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ117)","v":32123.52},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR117)","v":32999.616000000002},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS117)","v":33875.712},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT117)","v":34751.808000000005},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU117)","v":37053.02016},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV117)","v":37964.160000000003},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW117)","v":38875.299840000007},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX117)","v":39786.43968000001},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY117)","v":40697.579519999999},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ117)","v":41608.719360000003},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA117)","v":42519.859200000006},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB117)","v":42519.859200000006},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC117)","v":42519.859200000006},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD117)","v":42519.859200000006},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE117)","v":42519.859200000006},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF117)","v":42519.859200000006},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG117)","v":44220.653568000009},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH117)","v":44220.653568000009},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI117)","v":44220.653568000009},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ117)","v":44220.653568000009},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK117)","v":44220.653568000009},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL117)","v":44220.653568000009},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM117)","v":44220.653568000009},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN117)","v":44220.653568000009},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO117)","v":44220.653568000009},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP117)","v":44220.653568000009},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ117)","v":44220.653568000009},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR117)","v":44220.653568000009},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS117)","v":45989.479710720014},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT117)","v":45989.479710720014},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU117)","v":45989.479710720014},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV117)","v":45989.479710720014},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW117)","v":45989.479710720014},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX117)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY117)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ117)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA117)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB117)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC117)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD117)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE117)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF117)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG117)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH117)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI117)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ117)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK117)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL117)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM117)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN117)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO117)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP117)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ117)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR117)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS117)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT117)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU117)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV117)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW117)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX117)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY117)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ117)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA117)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB117)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC117)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED117)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE117)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF117)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG117)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH117)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI117)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ117)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK117)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL117)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM117)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN117)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO117)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP117)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ117)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER117)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES117)","v":""}]
[null,"Commercial Income (Net of Expenses)",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q119)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R119)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S119)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T119)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U119)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V119)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W119)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X119)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y119)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z119)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA119)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB119)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC119)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD119)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE119)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF119)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG119)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH119)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI119)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ119)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK119)","v":0},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL119)","v":0},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM119)","v":0},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN119)","v":0},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO119)","v":0},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP119)","v":0},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ119)","v":0},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR119)","v":0},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS119)","v":0},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT119)","v":0},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU119)","v":0},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV119)","v":0},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW119)","v":0},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX119)","v":0},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY119)","v":0},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ119)","v":0},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA119)","v":0},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB119)","v":0},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC119)","v":0},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD119)","v":0},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE119)","v":0},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF119)","v":0},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG119)","v":0},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH119)","v":0},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI119)","v":0},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ119)","v":0},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK119)","v":0},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL119)","v":0},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM119)","v":0},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN119)","v":0},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO119)","v":0},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP119)","v":0},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ119)","v":0},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR119)","v":0},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS119)","v":0},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT119)","v":0},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU119)","v":0},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV119)","v":0},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW119)","v":0},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX119)","v":0},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY119)","v":0},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ119)","v":0},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA119)","v":0},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB119)","v":0},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC119)","v":0},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD119)","v":0},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE119)","v":0},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF119)","v":0},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG119)","v":0},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH119)","v":0},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI119)","v":0},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ119)","v":0},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK119)","v":0},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL119)","v":0},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM119)","v":0},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN119)","v":0},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO119)","v":0},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP119)","v":0},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ119)","v":0},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR119)","v":0},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS119)","v":0},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT119)","v":0},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU119)","v":0},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV119)","v":0},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW119)","v":0},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX119)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY119)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ119)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA119)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB119)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC119)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD119)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE119)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF119)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG119)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH119)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI119)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ119)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK119)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL119)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM119)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN119)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO119)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP119)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ119)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR119)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS119)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT119)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU119)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV119)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW119)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX119)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY119)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ119)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA119)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB119)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC119)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED119)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE119)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF119)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG119)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH119)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI119)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ119)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK119)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL119)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM119)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN119)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO119)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP119)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ119)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER119)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES119)","v":""}]
[null,"TOTAL POTENTIAL INCOME",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",SUM(G70:G72))","v":0},{"$f":"IF(H$69=\"\",\"\",SUM(H70:H72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10404.065934065919,18491.208791208763,26578.351648351665,34665.494505494498,42752.637362637339,50839.780219780238,58926.923076923049,67014.065934065919,75101.208791208788,83188.3516483516,91275.494505494498,99362.637362637339,107187.42857142857,116956.45714285714,125658.17142857143,134359.88571428569,143061.6,151763.31428571432,160465.02857142861,169166.74285714288,177868.45714285719,186570.17142857151,195271.88571428575,203973.60000000003,213109.54971428571,222159.33257142856,232621.85142857139,241974.36342857147,251326.87542857139,260679.38742857141,270031.89942857134,279384.41142857139,288736.92342857138,298089.43542857131,307441.94742857135,316794.45942857134,327333.94066285715,337060.55314285716,346787.16562285711,357983.02354285709,368024.47433142853,378065.92511999991,417492.28470857145,418436.79963428568,419381.31456000003,{"$f":"IF(BT$69=\"\",\"\",SUM(BT70:BT72))","v":420325.82948571438},421270.34441142861,422214.85933714296,425787.89218011434,426770.18770285725,427752.48322560015,428734.77874834294,431245.08952868573,432554.81689234293,433864.54425600002,435174.27161965723,436156.56714240008,437138.86266514292,438121.15818788583,439103.45371062867,442819.40786731889,443840.99521097145,444862.58255462412,445884.16989827668,446905.75724192918,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$69=\"\",\"\",SUM(EF70:EF72))","v":""},"","",""]
[null,"- General Vacancy and Credit Loss",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q121+Underwriting!Q122)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R121+Underwriting!R122)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S121+Underwriting!S122)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T121+Underwriting!T122)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U121+Underwriting!U122)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V121+Underwriting!V122)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W121+Underwriting!W122)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X121+Underwriting!X122)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y121+Underwriting!Y122)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z121+Underwriting!Z122)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA121+Underwriting!AA122)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB121+Underwriting!AB122)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC121+Underwriting!AC122)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD121+Underwriting!AD122)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE121+Underwriting!AE122)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF121+Underwriting!AF122)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG121+Underwriting!AG122)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH121+Underwriting!AH122)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI121+Underwriting!AI122)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ121+Underwriting!AJ122)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK121+Underwriting!AK122)","v":-624.24395604395511},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL121+Underwriting!AL122)","v":-1109.4725274725258},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM121+Underwriting!AM122)","v":-1594.7010989011001},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN121+Underwriting!AN122)","v":-2079.92967032967},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO121+Underwriting!AO122)","v":-2565.1582417582404},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP121+Underwriting!AP122)","v":-3050.3868131868144},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ121+Underwriting!AQ122)","v":-3535.6153846153829},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR121+Underwriting!AR122)","v":-4020.8439560439551},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS121+Underwriting!AS122)","v":-4506.0725274725273},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT121+Underwriting!AT122)","v":-4991.3010989010963},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU121+Underwriting!AU122)","v":-5476.5296703296699},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV121+Underwriting!AV122)","v":-5961.7582417582407},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW121+Underwriting!AW122)","v":-6431.2457142857147},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX121+Underwriting!AX122)","v":-7017.3874285714282},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY121+Underwriting!AY122)","v":-7539.4902857142861},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ121+Underwriting!AZ122)","v":-8061.5931428571421},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA121+Underwriting!BA122)","v":-8583.6959999999999},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB121+Underwriting!BB122)","v":-9105.7988571428596},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC121+Underwriting!BC122)","v":-9627.9017142857174},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD121+Underwriting!BD122)","v":-10150.004571428573},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE121+Underwriting!BE122)","v":-10672.107428571431},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF121+Underwriting!BF122)","v":-11194.210285714291},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG121+Underwriting!BG122)","v":-11716.313142857145},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH121+Underwriting!BH122)","v":-12238.416000000003},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI121+Underwriting!BI122)","v":-12786.572982857142},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ121+Underwriting!BJ122)","v":-13329.559954285714},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK121+Underwriting!BK122)","v":-13957.311085714284},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL121+Underwriting!BL122)","v":-14518.461805714289},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM121+Underwriting!BM122)","v":-15079.612525714285},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN121+Underwriting!BN122)","v":-15640.763245714286},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO121+Underwriting!BO122)","v":-16201.91396571428},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP121+Underwriting!BP122)","v":-16763.064685714286},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ121+Underwriting!BQ122)","v":-17324.215405714283},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR121+Underwriting!BR122)","v":-17885.366125714278},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS121+Underwriting!BS122)","v":-18446.516845714283},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT121+Underwriting!BT122)","v":-19007.66756571428},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU121+Underwriting!BU122)","v":-19640.036439771429},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV121+Underwriting!BV122)","v":-20223.633188571432},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW121+Underwriting!BW122)","v":-20807.229937371427},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX121+Underwriting!BX122)","v":-21478.981412571426},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY121+Underwriting!BY122)","v":-22081.468459885713},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ121+Underwriting!BZ122)","v":-22683.955507199997},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA121+Underwriting!CA122)","v":-25049.537082514289},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB121+Underwriting!CB122)","v":-25106.207978057144},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC121+Underwriting!CC122)","v":-25162.878873600002},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD121+Underwriting!CD122)","v":-25219.549769142865},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE121+Underwriting!CE122)","v":-25276.220664685719},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF121+Underwriting!CF122)","v":-25332.891560228578},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG121+Underwriting!CG122)","v":-25547.273530806862},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH121+Underwriting!CH122)","v":-25606.211262171437},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI121+Underwriting!CI122)","v":-25665.148993536008},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ121+Underwriting!CJ122)","v":-25724.086724900575},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK121+Underwriting!CK122)","v":-25874.705371721146},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL121+Underwriting!CL122)","v":-25953.289013540576},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM121+Underwriting!CM122)","v":-26031.872655360006},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN121+Underwriting!CN122)","v":-26110.456297179433},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO121+Underwriting!CO122)","v":-26169.394028544004},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP121+Underwriting!CP122)","v":-26228.331759908579},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ121+Underwriting!CQ122)","v":-26287.269491273153},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR121+Underwriting!CR122)","v":-26346.20722263772},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS121+Underwriting!CS122)","v":-26569.164472039138},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT121+Underwriting!CT122)","v":-26630.459712658288},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU121+Underwriting!CU122)","v":-26691.75495327745},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV121+Underwriting!CV122)","v":-26753.050193896604},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW121+Underwriting!CW122)","v":-26814.345434515755},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX121+Underwriting!CX122)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY121+Underwriting!CY122)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ121+Underwriting!CZ122)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA121+Underwriting!DA122)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB121+Underwriting!DB122)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC121+Underwriting!DC122)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD121+Underwriting!DD122)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE121+Underwriting!DE122)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF121+Underwriting!DF122)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG121+Underwriting!DG122)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH121+Underwriting!DH122)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI121+Underwriting!DI122)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ121+Underwriting!DJ122)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK121+Underwriting!DK122)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL121+Underwriting!DL122)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM121+Underwriting!DM122)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN121+Underwriting!DN122)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO121+Underwriting!DO122)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP121+Underwriting!DP122)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ121+Underwriting!DQ122)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR121+Underwriting!DR122)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS121+Underwriting!DS122)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT121+Underwriting!DT122)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU121+Underwriting!DU122)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV121+Underwriting!DV122)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW121+Underwriting!DW122)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX121+Underwriting!DX122)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY121+Underwriting!DY122)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ121+Underwriting!DZ122)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA121+Underwriting!EA122)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB121+Underwriting!EB122)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC121+Underwriting!EC122)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED121+Underwriting!ED122)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE121+Underwriting!EE122)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF121+Underwriting!EF122)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG121+Underwriting!EG122)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH121+Underwriting!EH122)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI121+Underwriting!EI122)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ121+Underwriting!EJ122)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK121+Underwriting!EK122)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL121+Underwriting!EL122)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM121+Underwriting!EM122)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN121+Underwriting!EN122)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO121+Underwriting!EO122)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP121+Underwriting!EP122)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ121+Underwriting!EQ122)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER121+Underwriting!ER122)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES121+Underwriting!ES122)","v":""}]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",SUM(G73:G74))","v":0},{"$f":"IF(H$69=\"\",\"\",SUM(H73:H74))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9779.8219780219642,17381.736263736238,24983.650549450565,32585.564835164827,40187.479120879099,47789.393406593423,55391.307692307666,62993.22197802196,70595.136263736262,78197.050549450505,85798.964835164836,93400.879120879094,100756.18285714285,109939.06971428571,118118.68114285714,126298.29257142855,134477.90400000001,142657.51542857147,150837.1268571429,159016.73828571429,167196.34971428575,175375.96114285721,183555.57257142861,191735.18400000004,200322.97673142856,208829.77261714285,218664.5403428571,227455.90162285717,236247.2629028571,245038.62418285714,253829.98546285706,262621.34674285713,271412.70802285708,280204.06930285704,288995.43058285705,297786.79186285706,307693.90422308573,316836.91995428572,325979.93568548566,336504.04213028564,345943.00587154285,355381.96961279993,392442.74762605713,393330.59165622853,394218.43568640004,{"$f":"IF(BT$69=\"\",\"\",SUM(BT73:BT74))","v":395106.2797165715},395994.1237467429,396881.96777691436,400240.61864930746,401163.9764406858,402087.33423206414,403010.69202344236,405370.3841569646,406601.52787880239,407832.67160063999,409063.81532247778,409987.17311385606,410910.53090523434,411833.88869661267,412757.24648799095,416250.24339527974,417210.53549831314,418170.82760134665,419131.11970438005,420091.41180741345,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$69=\"\",\"\",SUM(EF73:EF74))","v":""},"","",""]
[]
[null,"OPERATING EXPENSES"]
[null,"Repairs and Maintenance",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q130)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R130)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S130)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T130)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U130)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V130)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W130)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X130)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y130)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z130)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA130)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB130)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC130)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD130)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE130)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF130)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG130)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH130)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI130)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ130)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK130)","v":11666.666666666666},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL130)","v":11666.666666666666},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM130)","v":11666.666666666666},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN130)","v":11666.666666666666},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO130)","v":11666.666666666666},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP130)","v":11666.666666666666},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ130)","v":11666.666666666666},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR130)","v":11666.666666666666},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS130)","v":11666.666666666666},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT130)","v":11666.666666666666},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU130)","v":11666.666666666666},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV130)","v":11666.666666666666},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW130)","v":12016.666666666666},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX130)","v":12016.666666666666},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY130)","v":12016.666666666666},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ130)","v":12016.666666666666},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA130)","v":12016.666666666666},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB130)","v":12016.666666666666},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC130)","v":12016.666666666666},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD130)","v":12016.666666666666},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE130)","v":12016.666666666666},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF130)","v":12016.666666666666},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG130)","v":12016.666666666666},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH130)","v":12016.666666666666},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI130)","v":12377.166666666666},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ130)","v":12377.166666666666},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK130)","v":12377.166666666666},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL130)","v":12377.166666666666},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM130)","v":12377.166666666666},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN130)","v":12377.166666666666},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO130)","v":12377.166666666666},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP130)","v":12377.166666666666},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ130)","v":12377.166666666666},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR130)","v":12377.166666666666},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS130)","v":12377.166666666666},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT130)","v":12377.166666666666},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU130)","v":12748.481666666667},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV130)","v":12748.481666666667},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW130)","v":12748.481666666667},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX130)","v":12748.481666666667},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY130)","v":12748.481666666667},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ130)","v":12748.481666666667},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA130)","v":12748.481666666667},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB130)","v":12748.481666666667},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC130)","v":12748.481666666667},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD130)","v":12748.481666666667},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE130)","v":12748.481666666667},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF130)","v":12748.481666666667},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG130)","v":13130.936116666666},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH130)","v":13130.936116666666},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI130)","v":13130.936116666666},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ130)","v":13130.936116666666},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK130)","v":13130.936116666666},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL130)","v":13130.936116666666},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM130)","v":13130.936116666666},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN130)","v":13130.936116666666},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO130)","v":13130.936116666666},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP130)","v":13130.936116666666},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ130)","v":13130.936116666666},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR130)","v":13130.936116666666},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS130)","v":13524.864200166665},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT130)","v":13524.864200166665},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU130)","v":13524.864200166665},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV130)","v":13524.864200166665},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW130)","v":13524.864200166665},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX130)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY130)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ130)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA130)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB130)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC130)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD130)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE130)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF130)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG130)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH130)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI130)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ130)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK130)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL130)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM130)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN130)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO130)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP130)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ130)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR130)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS130)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT130)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU130)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV130)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW130)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX130)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY130)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ130)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA130)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB130)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC130)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED130)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE130)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF130)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG130)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH130)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI130)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ130)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK130)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL130)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM130)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN130)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO130)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP130)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ130)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER130)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES130)","v":""}]
[null,"Payroll",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q131)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R131)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S131)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T131)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U131)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V131)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W131)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X131)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y131)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z131)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA131)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB131)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC131)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD131)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE131)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF131)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG131)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH131)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI131)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ131)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK131)","v":16333.333333333334},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL131)","v":16333.333333333334},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM131)","v":16333.333333333334},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN131)","v":16333.333333333334},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO131)","v":16333.333333333334},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP131)","v":16333.333333333334},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ131)","v":16333.333333333334},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR131)","v":16333.333333333334},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS131)","v":16333.333333333334},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT131)","v":16333.333333333334},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU131)","v":16333.333333333334},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV131)","v":16333.333333333334},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW131)","v":16823.333333333336},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX131)","v":16823.333333333336},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY131)","v":16823.333333333336},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ131)","v":16823.333333333336},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA131)","v":16823.333333333336},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB131)","v":16823.333333333336},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC131)","v":16823.333333333336},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD131)","v":16823.333333333336},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE131)","v":16823.333333333336},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF131)","v":16823.333333333336},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG131)","v":16823.333333333336},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH131)","v":16823.333333333336},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI131)","v":17328.033333333333},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ131)","v":17328.033333333333},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK131)","v":17328.033333333333},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL131)","v":17328.033333333333},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM131)","v":17328.033333333333},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN131)","v":17328.033333333333},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO131)","v":17328.033333333333},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP131)","v":17328.033333333333},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ131)","v":17328.033333333333},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR131)","v":17328.033333333333},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS131)","v":17328.033333333333},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT131)","v":17328.033333333333},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU131)","v":17847.874333333333},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV131)","v":17847.874333333333},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW131)","v":17847.874333333333},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX131)","v":17847.874333333333},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY131)","v":17847.874333333333},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ131)","v":17847.874333333333},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA131)","v":17847.874333333333},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB131)","v":17847.874333333333},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC131)","v":17847.874333333333},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD131)","v":17847.874333333333},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE131)","v":17847.874333333333},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF131)","v":17847.874333333333},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG131)","v":18383.310563333333},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH131)","v":18383.310563333333},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI131)","v":18383.310563333333},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ131)","v":18383.310563333333},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK131)","v":18383.310563333333},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL131)","v":18383.310563333333},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM131)","v":18383.310563333333},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN131)","v":18383.310563333333},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO131)","v":18383.310563333333},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP131)","v":18383.310563333333},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ131)","v":18383.310563333333},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR131)","v":18383.310563333333},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS131)","v":18934.80988023333},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT131)","v":18934.80988023333},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU131)","v":18934.80988023333},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV131)","v":18934.80988023333},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW131)","v":18934.80988023333},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX131)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY131)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ131)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA131)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB131)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC131)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD131)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE131)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF131)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG131)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH131)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI131)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ131)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK131)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL131)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM131)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN131)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO131)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP131)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ131)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR131)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS131)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT131)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU131)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV131)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW131)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX131)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY131)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ131)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA131)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB131)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC131)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED131)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE131)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF131)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG131)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH131)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI131)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ131)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK131)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL131)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM131)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN131)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO131)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP131)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ131)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER131)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES131)","v":""}]
[null,"General & Administrative",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q132)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R132)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S132)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T132)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U132)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V132)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W132)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X132)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y132)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z132)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA132)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB132)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC132)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD132)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE132)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF132)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG132)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH132)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI132)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ132)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK132)","v":5425},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL132)","v":5462.5},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM132)","v":5500},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN132)","v":5537.5},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO132)","v":5575},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP132)","v":5612.5},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ132)","v":5650},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR132)","v":5687.5},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS132)","v":5725},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT132)","v":5762.5},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU132)","v":5800},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV132)","v":5837.5},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW132)","v":6051.25},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX132)","v":6089.875},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY132)","v":6128.5},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ132)","v":6167.125},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA132)","v":6205.75},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB132)","v":6244.375},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC132)","v":6283},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD132)","v":6321.625},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE132)","v":6360.25},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF132)","v":6398.875},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG132)","v":6437.5},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH132)","v":6476.125},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI132)","v":6710.1925000000001},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ132)","v":6749.9762499999997},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK132)","v":6789.7599999999993},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL132)","v":6829.5437499999998},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM132)","v":6869.3274999999994},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN132)","v":6909.1112499999999},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO132)","v":6948.8949999999995},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP132)","v":6988.67875},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ132)","v":7028.4624999999996},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR132)","v":7068.2462500000001},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS132)","v":7108.03},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT132)","v":7147.8137499999993},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU132)","v":7403.2254249999996},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV132)","v":7444.2026875000001},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW132)","v":7485.1799499999997},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX132)","v":7526.1572125000002},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY132)","v":7567.1344749999998},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ132)","v":7608.1117375000003},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA132)","v":7649.0889999999999},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB132)","v":7649.0889999999999},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC132)","v":7649.0889999999999},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD132)","v":7649.0889999999999},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE132)","v":7649.0889999999999},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF132)","v":7649.0889999999999},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG132)","v":7878.5616699999991},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH132)","v":7878.5616699999991},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI132)","v":7878.5616699999991},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ132)","v":7878.5616699999991},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK132)","v":7878.5616699999991},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL132)","v":7878.5616699999991},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM132)","v":7878.5616699999991},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN132)","v":7878.5616699999991},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO132)","v":7878.5616699999991},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP132)","v":7878.5616699999991},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ132)","v":7878.5616699999991},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR132)","v":7878.5616699999991},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS132)","v":8114.9185200999991},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT132)","v":8114.9185200999991},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU132)","v":8114.9185200999991},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV132)","v":8114.9185200999991},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW132)","v":8114.9185200999991},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX132)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY132)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ132)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA132)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB132)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC132)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD132)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE132)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF132)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG132)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH132)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI132)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ132)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK132)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL132)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM132)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN132)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO132)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP132)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ132)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR132)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS132)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT132)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU132)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV132)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW132)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX132)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY132)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ132)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA132)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB132)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC132)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED132)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE132)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF132)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG132)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH132)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI132)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ132)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK132)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL132)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM132)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN132)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO132)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP132)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ132)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER132)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES132)","v":""}]
[null,"Marketing",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q133)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R133)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S133)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T133)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U133)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V133)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W133)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X133)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y133)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z133)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA133)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB133)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC133)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD133)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE133)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF133)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG133)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH133)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI133)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ133)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK133)","v":5833.333333333333},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL133)","v":5833.333333333333},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM133)","v":5833.333333333333},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN133)","v":5833.333333333333},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO133)","v":5833.333333333333},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP133)","v":5833.333333333333},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ133)","v":5833.333333333333},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR133)","v":5833.333333333333},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS133)","v":5833.333333333333},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT133)","v":5833.333333333333},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU133)","v":5833.333333333333},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV133)","v":5833.333333333333},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW133)","v":6008.333333333333},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX133)","v":6008.333333333333},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY133)","v":6008.333333333333},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ133)","v":6008.333333333333},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA133)","v":6008.333333333333},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB133)","v":6008.333333333333},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC133)","v":6008.333333333333},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD133)","v":6008.333333333333},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE133)","v":6008.333333333333},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF133)","v":6008.333333333333},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG133)","v":6008.333333333333},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH133)","v":6008.333333333333},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI133)","v":6188.583333333333},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ133)","v":6188.583333333333},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK133)","v":6188.583333333333},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL133)","v":6188.583333333333},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM133)","v":6188.583333333333},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN133)","v":6188.583333333333},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO133)","v":6188.583333333333},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP133)","v":6188.583333333333},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ133)","v":6188.583333333333},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR133)","v":6188.583333333333},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS133)","v":6188.583333333333},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT133)","v":6188.583333333333},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU133)","v":6374.2408333333333},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV133)","v":6374.2408333333333},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW133)","v":6374.2408333333333},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX133)","v":6374.2408333333333},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY133)","v":6374.2408333333333},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ133)","v":6374.2408333333333},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA133)","v":6374.2408333333333},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB133)","v":6374.2408333333333},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC133)","v":6374.2408333333333},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD133)","v":6374.2408333333333},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE133)","v":6374.2408333333333},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF133)","v":6374.2408333333333},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG133)","v":6565.4680583333329},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH133)","v":6565.4680583333329},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI133)","v":6565.4680583333329},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ133)","v":6565.4680583333329},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK133)","v":6565.4680583333329},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL133)","v":6565.4680583333329},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM133)","v":6565.4680583333329},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN133)","v":6565.4680583333329},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO133)","v":6565.4680583333329},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP133)","v":6565.4680583333329},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ133)","v":6565.4680583333329},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR133)","v":6565.4680583333329},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS133)","v":6762.4321000833324},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT133)","v":6762.4321000833324},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU133)","v":6762.4321000833324},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV133)","v":6762.4321000833324},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW133)","v":6762.4321000833324},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX133)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY133)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ133)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA133)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB133)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC133)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD133)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE133)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF133)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG133)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH133)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI133)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ133)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK133)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL133)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM133)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN133)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO133)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP133)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ133)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR133)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS133)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT133)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU133)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV133)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW133)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX133)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY133)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ133)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA133)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB133)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC133)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED133)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE133)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF133)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG133)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH133)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI133)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ133)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK133)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL133)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM133)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN133)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO133)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP133)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ133)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER133)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES133)","v":""}]
[null,"Utilities",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q134)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R134)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S134)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T134)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U134)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V134)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W134)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X134)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y134)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z134)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA134)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB134)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC134)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD134)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE134)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF134)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG134)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH134)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI134)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ134)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK134)","v":3208.333333333333},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL134)","v":3270.833333333333},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM134)","v":3333.3333333333335},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN134)","v":3395.833333333333},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO134)","v":3458.333333333333},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP134)","v":3520.833333333333},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ134)","v":3583.333333333333},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR134)","v":3645.833333333333},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS134)","v":3708.333333333333},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT134)","v":3770.833333333333},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU134)","v":3833.333333333333},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV134)","v":3895.833333333333},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW134)","v":4077.083333333333},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX134)","v":4141.458333333333},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY134)","v":4205.833333333333},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ134)","v":4270.208333333333},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA134)","v":4334.583333333333},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB134)","v":4398.958333333333},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC134)","v":4463.333333333333},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD134)","v":4527.708333333333},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE134)","v":4592.083333333333},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF134)","v":4656.458333333333},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG134)","v":4720.833333333333},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH134)","v":4785.208333333333},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI134)","v":4995.0708333333332},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ134)","v":5061.3770833333328},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK134)","v":5127.6833333333325},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL134)","v":5193.989583333333},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM134)","v":5260.2958333333327},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN134)","v":5326.6020833333332},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO134)","v":5392.9083333333328},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP134)","v":5459.2145833333325},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ134)","v":5525.520833333333},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR134)","v":5591.8270833333327},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS134)","v":5658.1333333333332},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT134)","v":5724.4395833333328},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU134)","v":5964.4682083333328},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV134)","v":6032.7636458333327},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW134)","v":6101.0590833333326},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX134)","v":6169.3545208333326},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY134)","v":6237.6499583333334},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ134)","v":6305.9453958333334},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA134)","v":6374.2408333333333},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB134)","v":6374.2408333333333},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC134)","v":6374.2408333333333},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD134)","v":6374.2408333333333},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE134)","v":6374.2408333333333},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF134)","v":6374.2408333333333},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG134)","v":6565.4680583333329},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH134)","v":6565.4680583333329},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI134)","v":6565.4680583333329},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ134)","v":6565.4680583333329},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK134)","v":6565.4680583333329},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL134)","v":6565.4680583333329},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM134)","v":6565.4680583333329},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN134)","v":6565.4680583333329},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO134)","v":6565.4680583333329},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP134)","v":6565.4680583333329},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ134)","v":6565.4680583333329},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR134)","v":6565.4680583333329},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS134)","v":6762.4321000833324},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT134)","v":6762.4321000833324},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU134)","v":6762.4321000833324},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV134)","v":6762.4321000833324},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW134)","v":6762.4321000833324},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX134)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY134)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ134)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA134)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB134)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC134)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD134)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE134)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF134)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG134)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH134)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI134)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ134)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK134)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL134)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM134)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN134)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO134)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP134)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ134)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR134)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS134)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT134)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU134)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV134)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW134)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX134)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY134)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ134)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA134)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB134)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC134)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED134)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE134)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF134)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG134)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH134)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI134)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ134)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK134)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL134)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM134)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN134)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO134)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP134)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ134)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER134)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES134)","v":""}]
[null,"Contract Services",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q135)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R135)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S135)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T135)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U135)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V135)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W135)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X135)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y135)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z135)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA135)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB135)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC135)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD135)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE135)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF135)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG135)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH135)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI135)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ135)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK135)","v":7233.333333333333},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL135)","v":7283.333333333333},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM135)","v":7333.3333333333339},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN135)","v":7383.333333333333},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO135)","v":7433.333333333333},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP135)","v":7483.3333333333339},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ135)","v":7533.333333333333},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR135)","v":7583.333333333333},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS135)","v":7633.3333333333339},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT135)","v":7683.333333333333},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU135)","v":7733.333333333333},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV135)","v":7783.3333333333339},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW135)","v":8068.333333333333},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX135)","v":8119.833333333333},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY135)","v":8171.3333333333339},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ135)","v":8222.8333333333339},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA135)","v":8274.3333333333339},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB135)","v":8325.8333333333339},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC135)","v":8377.3333333333339},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD135)","v":8428.8333333333339},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE135)","v":8480.3333333333339},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF135)","v":8531.8333333333339},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG135)","v":8583.3333333333339},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH135)","v":8634.8333333333339},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI135)","v":8946.9233333333341},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ135)","v":8999.9683333333342},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK135)","v":9053.0133333333342},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL135)","v":9106.0583333333343},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM135)","v":9159.1033333333344},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN135)","v":9212.1483333333344},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO135)","v":9265.1933333333327},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP135)","v":9318.2383333333328},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ135)","v":9371.2833333333328},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR135)","v":9424.3283333333329},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS135)","v":9477.373333333333},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT135)","v":9530.4183333333331},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU135)","v":9870.9672333333347},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV135)","v":9925.6035833333335},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW135)","v":9980.2399333333342},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX135)","v":10034.876283333335},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY135)","v":10089.512633333334},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ135)","v":10144.148983333334},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA135)","v":10198.785333333333},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB135)","v":10198.785333333333},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC135)","v":10198.785333333333},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD135)","v":10198.785333333333},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE135)","v":10198.785333333333},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF135)","v":10198.785333333333},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG135)","v":10504.748893333333},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH135)","v":10504.748893333333},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI135)","v":10504.748893333333},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ135)","v":10504.748893333333},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK135)","v":10504.748893333333},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL135)","v":10504.748893333333},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM135)","v":10504.748893333333},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN135)","v":10504.748893333333},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO135)","v":10504.748893333333},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP135)","v":10504.748893333333},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ135)","v":10504.748893333333},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR135)","v":10504.748893333333},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS135)","v":10819.891360133333},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT135)","v":10819.891360133333},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU135)","v":10819.891360133333},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV135)","v":10819.891360133333},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW135)","v":10819.891360133333},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX135)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY135)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ135)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA135)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB135)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC135)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD135)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE135)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF135)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG135)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH135)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI135)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ135)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK135)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL135)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM135)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN135)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO135)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP135)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ135)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR135)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS135)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT135)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU135)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV135)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW135)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX135)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY135)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ135)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA135)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB135)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC135)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED135)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE135)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF135)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG135)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH135)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI135)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ135)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK135)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL135)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM135)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN135)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO135)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP135)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ135)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER135)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES135)","v":""}]
[null,"Make Ready Cost",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q136)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R136)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S136)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T136)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U136)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V136)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W136)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X136)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y136)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z136)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA136)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB136)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC136)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD136)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE136)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF136)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG136)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH136)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI136)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ136)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK136)","v":4666.666666666667},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL136)","v":4666.666666666667},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM136)","v":4666.666666666667},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN136)","v":4666.666666666667},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO136)","v":4666.666666666667},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP136)","v":4666.666666666667},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ136)","v":4666.666666666667},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR136)","v":4666.666666666667},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS136)","v":4666.666666666667},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT136)","v":4666.666666666667},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU136)","v":4666.666666666667},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV136)","v":4666.666666666667},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW136)","v":4806.666666666667},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX136)","v":4806.666666666667},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY136)","v":4806.666666666667},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ136)","v":4806.666666666667},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA136)","v":4806.666666666667},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB136)","v":4806.666666666667},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC136)","v":4806.666666666667},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD136)","v":4806.666666666667},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE136)","v":4806.666666666667},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF136)","v":4806.666666666667},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG136)","v":4806.666666666667},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH136)","v":4806.666666666667},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI136)","v":4950.8666666666668},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ136)","v":4950.8666666666668},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK136)","v":4950.8666666666668},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL136)","v":4950.8666666666668},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM136)","v":4950.8666666666668},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN136)","v":4950.8666666666668},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO136)","v":4950.8666666666668},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP136)","v":4950.8666666666668},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ136)","v":4950.8666666666668},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR136)","v":4950.8666666666668},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS136)","v":4950.8666666666668},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT136)","v":4950.8666666666668},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU136)","v":5099.3926666666666},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV136)","v":5099.3926666666666},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW136)","v":5099.3926666666666},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX136)","v":5099.3926666666666},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY136)","v":5099.3926666666666},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ136)","v":5099.3926666666666},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA136)","v":5099.3926666666666},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB136)","v":5099.3926666666666},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC136)","v":5099.3926666666666},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD136)","v":5099.3926666666666},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE136)","v":5099.3926666666666},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF136)","v":5099.3926666666666},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG136)","v":5252.3744466666667},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH136)","v":5252.3744466666667},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI136)","v":5252.3744466666667},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ136)","v":5252.3744466666667},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK136)","v":5252.3744466666667},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL136)","v":5252.3744466666667},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM136)","v":5252.3744466666667},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN136)","v":5252.3744466666667},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO136)","v":5252.3744466666667},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP136)","v":5252.3744466666667},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ136)","v":5252.3744466666667},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR136)","v":5252.3744466666667},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS136)","v":5409.9456800666667},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT136)","v":5409.9456800666667},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU136)","v":5409.9456800666667},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV136)","v":5409.9456800666667},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW136)","v":5409.9456800666667},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX136)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY136)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ136)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA136)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB136)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC136)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD136)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE136)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF136)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG136)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH136)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI136)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ136)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK136)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL136)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM136)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN136)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO136)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP136)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ136)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR136)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS136)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT136)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU136)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV136)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW136)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX136)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY136)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ136)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA136)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB136)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC136)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED136)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE136)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF136)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG136)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH136)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI136)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ136)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK136)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL136)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM136)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN136)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO136)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP136)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ136)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER136)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES136)","v":""}]
[null,"Management Fee",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q137)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R137)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S137)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T137)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U137)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V137)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W137)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X137)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y137)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z137)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA137)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB137)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC137)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD137)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE137)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF137)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG137)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH137)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI137)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ137)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK137)","v":293.3946593406589},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL137)","v":521.45208791208699},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM137)","v":749.5095164835169},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN137)","v":977.56694505494488},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO137)","v":1205.624373626373},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP137)","v":1433.6818021978027},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ137)","v":1661.7392307692296},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR137)","v":1889.7966593406591},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS137)","v":2117.8540879120874},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT137)","v":2345.9115164835152},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU137)","v":2573.9689450549449},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV137)","v":2802.0263736263728},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW137)","v":3022.6854857142857},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX137)","v":3298.1720914285706},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY137)","v":3543.5604342857141},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ137)","v":3788.9487771428558},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA137)","v":4034.3371200000001},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB137)","v":4279.7254628571436},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC137)","v":4525.1138057142871},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD137)","v":4770.5021485714287},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE137)","v":5015.8904914285722},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF137)","v":5261.2788342857166},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG137)","v":5506.6671771428573},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH137)","v":5752.0555200000008},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI137)","v":6009.6893019428571},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ137)","v":6264.893178514285},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK137)","v":6559.9362102857131},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL137)","v":6823.6770486857149},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM137)","v":7087.4178870857131},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN137)","v":7351.1587254857141},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO137)","v":7614.8995638857114},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP137)","v":7878.6404022857123},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ137)","v":8142.3812406857123},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR137)","v":8406.1220790857096},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS137)","v":8669.8629174857106},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT137)","v":8933.6037558857097},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU137)","v":9230.817126692571},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV137)","v":9505.1075986285705},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW137)","v":9779.3980705645718},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX137)","v":10095.12126390857},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY137)","v":10378.290176146285},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ137)","v":10661.459088383997},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA137)","v":11773.282428781715},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB137)","v":11799.917749686858},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC137)","v":11826.553070591999},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD137)","v":11853.188391497144},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE137)","v":11879.823712402285},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF137)","v":11906.45903330743},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG137)","v":12007.218559479223},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH137)","v":12034.919293220573},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI137)","v":12062.620026961924},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ137)","v":12090.320760703271},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK137)","v":12161.111524708938},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL137)","v":12198.045836364072},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM137)","v":12234.9801480192},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN137)","v":12271.914459674334},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO137)","v":12299.615193415682},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP137)","v":12327.315927157029},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ137)","v":12355.01666089838},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR137)","v":12382.717394639729},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS137)","v":12487.507301858392},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT137)","v":12516.316064949393},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU137)","v":12545.124828040402},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV137)","v":12573.933591131403},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW137)","v":12602.742354222402},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX137)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY137)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ137)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA137)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB137)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC137)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD137)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE137)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF137)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG137)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH137)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI137)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ137)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK137)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL137)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM137)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN137)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO137)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP137)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ137)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR137)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS137)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT137)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU137)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV137)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW137)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX137)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY137)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ137)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA137)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB137)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC137)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED137)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE137)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF137)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG137)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH137)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI137)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ137)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK137)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL137)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM137)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN137)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO137)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP137)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ137)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER137)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES137)","v":""}]
[null,"Insurance",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q138)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R138)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S138)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T138)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U138)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V138)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W138)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X138)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y138)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z138)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA138)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB138)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC138)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD138)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE138)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF138)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG138)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH138)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI138)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ138)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK138)","v":3750},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL138)","v":3750},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM138)","v":3750},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN138)","v":3750},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO138)","v":3750},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP138)","v":3750},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ138)","v":3750},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR138)","v":3750},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS138)","v":3750},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT138)","v":3750},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU138)","v":3750},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV138)","v":3750},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW138)","v":3862.5},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX138)","v":3862.5},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY138)","v":3862.5},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ138)","v":3862.5},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA138)","v":3862.5},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB138)","v":3862.5},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC138)","v":3862.5},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD138)","v":3862.5},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE138)","v":3862.5},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF138)","v":3862.5},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG138)","v":3862.5},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH138)","v":3862.5},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI138)","v":3978.375},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ138)","v":3978.375},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK138)","v":3978.375},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL138)","v":3978.375},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM138)","v":3978.375},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN138)","v":3978.375},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO138)","v":3978.375},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP138)","v":3978.375},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ138)","v":3978.375},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR138)","v":3978.375},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS138)","v":3978.375},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT138)","v":3978.375},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU138)","v":4097.7262499999997},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV138)","v":4097.7262499999997},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW138)","v":4097.7262499999997},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX138)","v":4097.7262499999997},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY138)","v":4097.7262499999997},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ138)","v":4097.7262499999997},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA138)","v":4097.7262499999997},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB138)","v":4097.7262499999997},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC138)","v":4097.7262499999997},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD138)","v":4097.7262499999997},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE138)","v":4097.7262499999997},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF138)","v":4097.7262499999997},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG138)","v":4220.6580374999994},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH138)","v":4220.6580374999994},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI138)","v":4220.6580374999994},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ138)","v":4220.6580374999994},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK138)","v":4220.6580374999994},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL138)","v":4220.6580374999994},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM138)","v":4220.6580374999994},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN138)","v":4220.6580374999994},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO138)","v":4220.6580374999994},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP138)","v":4220.6580374999994},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ138)","v":4220.6580374999994},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR138)","v":4220.6580374999994},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS138)","v":4347.277778624999},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT138)","v":4347.277778624999},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU138)","v":4347.277778624999},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV138)","v":4347.277778624999},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW138)","v":4347.277778624999},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX138)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY138)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ138)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA138)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB138)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC138)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD138)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE138)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF138)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG138)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH138)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI138)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ138)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK138)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL138)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM138)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN138)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO138)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP138)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ138)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR138)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS138)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT138)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU138)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV138)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW138)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX138)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY138)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ138)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA138)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB138)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC138)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED138)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE138)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF138)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG138)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH138)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI138)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ138)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK138)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL138)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM138)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN138)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO138)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP138)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ138)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER138)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES138)","v":""}]
[null,"Property Taxes",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q139)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R139)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S139)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T139)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U139)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V139)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W139)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X139)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y139)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z139)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA139)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB139)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC139)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD139)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE139)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF139)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG139)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH139)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI139)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ139)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK139)","v":2031.25},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL139)","v":2031.25},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM139)","v":2031.25},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN139)","v":2031.25},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO139)","v":2031.25},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP139)","v":2031.25},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ139)","v":2031.25},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR139)","v":2031.25},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS139)","v":2031.25},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT139)","v":2031.25},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU139)","v":2031.25},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV139)","v":2031.25},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW139)","v":3138.28125},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX139)","v":3138.28125},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY139)","v":3138.28125},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ139)","v":3138.28125},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA139)","v":3138.28125},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB139)","v":3138.28125},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC139)","v":3138.28125},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD139)","v":3138.28125},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE139)","v":3138.28125},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF139)","v":3138.28125},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG139)","v":3138.28125},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH139)","v":3138.28125},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI139)","v":4309.90625},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ139)","v":4309.90625},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK139)","v":4309.90625},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL139)","v":4309.90625},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM139)","v":4309.90625},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN139)","v":4309.90625},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO139)","v":4309.90625},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP139)","v":4309.90625},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ139)","v":4309.90625},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR139)","v":4309.90625},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS139)","v":4309.90625},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT139)","v":4309.90625},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU139)","v":4439.2034375000003},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV139)","v":4439.2034375000003},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW139)","v":4439.2034375000003},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX139)","v":4439.2034375000003},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY139)","v":4439.2034375000003},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ139)","v":4439.2034375000003},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA139)","v":4439.2034375000003},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB139)","v":4439.2034375000003},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC139)","v":4439.2034375000003},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD139)","v":4439.2034375000003},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE139)","v":4439.2034375000003},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF139)","v":4439.2034375000003},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG139)","v":4572.3795406249992},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH139)","v":4572.3795406249992},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI139)","v":4572.3795406249992},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ139)","v":4572.3795406249992},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK139)","v":4572.3795406249992},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL139)","v":4572.3795406249992},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM139)","v":4572.3795406249992},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN139)","v":4572.3795406249992},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO139)","v":4572.3795406249992},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP139)","v":4572.3795406249992},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ139)","v":4572.3795406249992},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR139)","v":4572.3795406249992},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS139)","v":4709.550926843749},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT139)","v":4709.550926843749},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU139)","v":4709.550926843749},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV139)","v":4709.550926843749},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW139)","v":4709.550926843749},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX139)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY139)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ139)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA139)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB139)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC139)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD139)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE139)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF139)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG139)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH139)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI139)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ139)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK139)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL139)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM139)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN139)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO139)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP139)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ139)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR139)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS139)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT139)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU139)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV139)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW139)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX139)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY139)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ139)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA139)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB139)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC139)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED139)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE139)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF139)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG139)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH139)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI139)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ139)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK139)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL139)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM139)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN139)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO139)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP139)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ139)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER139)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES139)","v":""}]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",SUM(G78:G87))","v":0},{"$f":"IF(H$69=\"\",\"\",SUM(H78:H87))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60441.31132600733,60819.368754578762,61197.426183150186,61575.483611721618,61953.541040293043,62331.598468864475,62709.6558974359,63087.713326007331,63465.770754578756,63843.828183150188,64221.88561172162,64599.943040293045,67875.133402380947,68305.12000809524,68705.008350952383,69104.896693809525,69504.785036666668,69904.673379523825,70304.561722380953,70704.45006523811,71104.338408095238,71504.226750952395,71904.115093809523,72304.00343666668,75794.807218609523,76209.146095180942,76663.324126952386,77086.199965352382,77509.075803752377,77931.951642152388,78354.827480552383,78777.703318952379,79200.579157352389,79623.45499575237,80046.330834152366,80469.206672552376,83076.397180859232,83514.596702795214,83952.796224731224,84432.428468075232,84879.506430312933,85326.584392550663,86602.316782948386,86628.952103853517,86655.587424758647,{"$f":"IF(BT$69=\"\",\"\",SUM(BT78:BT87))","v":86682.222745663807},86708.858066568937,86735.493387474096,89081.12394427089,89108.824678012243,89136.525411753595,89164.226145494933,89235.016909500599,89271.951221155745,89308.885532810862,89345.819844465994,89373.520578207346,89401.221311948699,89428.922045690051,89456.622779431389,91873.629848193785,91902.438611284786,91931.247374375787,91960.056137466789,91988.86490055779,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$69=\"\",\"\",SUM(EF78:EF87))","v":""},"","",""]
[]
[null,"NET OPERATING INCOME",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",G75-G88)","v":0},{"$f":"IF(H$69=\"\",\"\",H75-H88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50661.489347985364,-43437.632490842523,-36213.775633699624,-28989.918776556791,-21766.061919413944,-14542.205062271052,-7318.3482051282335,-94.491347985371249,7129.3655091575056,14353.222366300317,21577.079223443216,28800.936080586049,32881.049454761902,41633.949706190469,49413.672791904755,57193.395877619027,64973.118963333342,72752.842049047642,80532.565134761942,88312.288220476185,96092.011306190514,103871.73439190481,111651.45747761909,119431.18056333336,124528.16951281903,132620.62652196191,142001.21621590471,150369.70165750477,158738.18709910472,167106.67254070475,175475.15798230469,183843.64342390475,192212.1288655047,200580.61430710467,208949.0997487047,217317.58519030467,224617.5070422265,233322.32325149051,242027.13946075444,252071.61366221041,261063.49944122991,270055.3852202493,305840.43084310874,306701.63955237501,307562.8482616414,{"$f":"IF(BT$69=\"\",\"\",BT75-BT88)","v":308424.05697090772},309285.26568017399,310146.47438944026,311159.49470503657,312055.15176267357,312950.80882031051,313846.4658779474,316135.36724746402,317329.57665764663,318523.78606782912,319717.99547801178,320613.65253564873,321509.30959328567,322404.96665092261,323300.62370855955,324376.61354708596,325308.09688702837,326239.58022697084,327171.06356691325,328102.54690685566,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$69=\"\",\"\",EF75-EF88)","v":""},"","",""]
[]
[null,"CAPITAL EXPENDITURES",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",Underwriting!Q148)","v":0},{"$f":"IF(H$69=\"\",\"\",Underwriting!R148)","v":0},{"$f":"IF(I$69=\"\",\"\",Underwriting!S148)","v":0},{"$f":"IF(J$69=\"\",\"\",Underwriting!T148)","v":0},{"$f":"IF(K$69=\"\",\"\",Underwriting!U148)","v":0},{"$f":"IF(L$69=\"\",\"\",Underwriting!V148)","v":0},{"$f":"IF(M$69=\"\",\"\",Underwriting!W148)","v":0},{"$f":"IF(N$69=\"\",\"\",Underwriting!X148)","v":0},{"$f":"IF(O$69=\"\",\"\",Underwriting!Y148)","v":0},{"$f":"IF(P$69=\"\",\"\",Underwriting!Z148)","v":0},{"$f":"IF(Q$69=\"\",\"\",Underwriting!AA148)","v":0},{"$f":"IF(R$69=\"\",\"\",Underwriting!AB148)","v":0},{"$f":"IF(S$69=\"\",\"\",Underwriting!AC148)","v":0},{"$f":"IF(T$69=\"\",\"\",Underwriting!AD148)","v":0},{"$f":"IF(U$69=\"\",\"\",Underwriting!AE148)","v":0},{"$f":"IF(V$69=\"\",\"\",Underwriting!AF148)","v":0},{"$f":"IF(W$69=\"\",\"\",Underwriting!AG148)","v":0},{"$f":"IF(X$69=\"\",\"\",Underwriting!AH148)","v":0},{"$f":"IF(Y$69=\"\",\"\",Underwriting!AI148)","v":0},{"$f":"IF(Z$69=\"\",\"\",Underwriting!AJ148)","v":0},{"$f":"IF(AA$69=\"\",\"\",Underwriting!AK148)","v":208.33333333333331},{"$f":"IF(AB$69=\"\",\"\",Underwriting!AL148)","v":252.97619047619051},{"$f":"IF(AC$69=\"\",\"\",Underwriting!AM148)","v":297.61904761904776},{"$f":"IF(AD$69=\"\",\"\",Underwriting!AN148)","v":342.2619047619047},{"$f":"IF(AE$69=\"\",\"\",Underwriting!AO148)","v":386.90476190476193},{"$f":"IF(AF$69=\"\",\"\",Underwriting!AP148)","v":431.54761904761915},{"$f":"IF(AG$69=\"\",\"\",Underwriting!AQ148)","v":476.19047619047615},{"$f":"IF(AH$69=\"\",\"\",Underwriting!AR148)","v":520.83333333333337},{"$f":"IF(AI$69=\"\",\"\",Underwriting!AS148)","v":565.4761904761906},{"$f":"IF(AJ$69=\"\",\"\",Underwriting!AT148)","v":610.11904761904759},{"$f":"IF(AK$69=\"\",\"\",Underwriting!AU148)","v":654.76190476190482},{"$f":"IF(AL$69=\"\",\"\",Underwriting!AV148)","v":699.40476190476204},{"$f":"IF(AM$69=\"\",\"\",Underwriting!AW148)","v":766.36904761904759},{"$f":"IF(AN$69=\"\",\"\",Underwriting!AX148)","v":812.3511904761906},{"$f":"IF(AO$69=\"\",\"\",Underwriting!AY148)","v":858.33333333333348},{"$f":"IF(AP$69=\"\",\"\",Underwriting!AZ148)","v":904.31547619047626},{"$f":"IF(AQ$69=\"\",\"\",Underwriting!BA148)","v":950.29761904761904},{"$f":"IF(AR$69=\"\",\"\",Underwriting!BB148)","v":996.27976190476204},{"$f":"IF(AS$69=\"\",\"\",Underwriting!BC148)","v":1042.2619047619048},{"$f":"IF(AT$69=\"\",\"\",Underwriting!BD148)","v":1088.2440476190477},{"$f":"IF(AU$69=\"\",\"\",Underwriting!BE148)","v":1134.2261904761906},{"$f":"IF(AV$69=\"\",\"\",Underwriting!BF148)","v":1180.2083333333335},{"$f":"IF(AW$69=\"\",\"\",Underwriting!BG148)","v":1226.1904761904764},{"$f":"IF(AX$69=\"\",\"\",Underwriting!BH148)","v":1272.1726190476193},{"$f":"IF(AY$69=\"\",\"\",Underwriting!BI148)","v":1357.699404761905},{"$f":"IF(AZ$69=\"\",\"\",Underwriting!BJ148)","v":1405.0610119047619},{"$f":"IF(BA$69=\"\",\"\",Underwriting!BK148)","v":1452.422619047619},{"$f":"IF(BB$69=\"\",\"\",Underwriting!BL148)","v":1499.7842261904764},{"$f":"IF(BC$69=\"\",\"\",Underwriting!BM148)","v":1547.1458333333333},{"$f":"IF(BD$69=\"\",\"\",Underwriting!BN148)","v":1594.5074404761906},{"$f":"IF(BE$69=\"\",\"\",Underwriting!BO148)","v":1641.8690476190477},{"$f":"IF(BF$69=\"\",\"\",Underwriting!BP148)","v":1689.2306547619048},{"$f":"IF(BG$69=\"\",\"\",Underwriting!BQ148)","v":1736.5922619047619},{"$f":"IF(BH$69=\"\",\"\",Underwriting!BR148)","v":1783.9538690476193},{"$f":"IF(BI$69=\"\",\"\",Underwriting!BS148)","v":1831.3154761904761},{"$f":"IF(BJ$69=\"\",\"\",Underwriting!BT148)","v":1878.6770833333335},{"$f":"IF(BK$69=\"\",\"\",Underwriting!BU148)","v":1983.8198511904764},{"$f":"IF(BL$69=\"\",\"\",Underwriting!BV148)","v":2032.6023065476195},{"$f":"IF(BM$69=\"\",\"\",Underwriting!BW148)","v":2081.3847619047619},{"$f":"IF(BN$69=\"\",\"\",Underwriting!BX148)","v":2130.1672172619051},{"$f":"IF(BO$69=\"\",\"\",Underwriting!BY148)","v":2178.9496726190478},{"$f":"IF(BP$69=\"\",\"\",Underwriting!BZ148)","v":2227.7321279761909},{"$f":"IF(BQ$69=\"\",\"\",Underwriting!CA148)","v":2276.5145833333336},{"$f":"IF(BR$69=\"\",\"\",Underwriting!CB148)","v":2276.5145833333336},{"$f":"IF(BS$69=\"\",\"\",Underwriting!CC148)","v":2276.5145833333336},{"$f":"IF(BT$69=\"\",\"\",Underwriting!CD148)","v":2276.5145833333336},{"$f":"IF(BU$69=\"\",\"\",Underwriting!CE148)","v":2276.5145833333336},{"$f":"IF(BV$69=\"\",\"\",Underwriting!CF148)","v":2276.5145833333336},{"$f":"IF(BW$69=\"\",\"\",Underwriting!CG148)","v":2344.8100208333335},{"$f":"IF(BX$69=\"\",\"\",Underwriting!CH148)","v":2344.8100208333335},{"$f":"IF(BY$69=\"\",\"\",Underwriting!CI148)","v":2344.8100208333335},{"$f":"IF(BZ$69=\"\",\"\",Underwriting!CJ148)","v":2344.8100208333335},{"$f":"IF(CA$69=\"\",\"\",Underwriting!CK148)","v":2344.8100208333335},{"$f":"IF(CB$69=\"\",\"\",Underwriting!CL148)","v":2344.8100208333335},{"$f":"IF(CC$69=\"\",\"\",Underwriting!CM148)","v":2344.8100208333335},{"$f":"IF(CD$69=\"\",\"\",Underwriting!CN148)","v":2344.8100208333335},{"$f":"IF(CE$69=\"\",\"\",Underwriting!CO148)","v":2344.8100208333335},{"$f":"IF(CF$69=\"\",\"\",Underwriting!CP148)","v":2344.8100208333335},{"$f":"IF(CG$69=\"\",\"\",Underwriting!CQ148)","v":2344.8100208333335},{"$f":"IF(CH$69=\"\",\"\",Underwriting!CR148)","v":2344.8100208333335},{"$f":"IF(CI$69=\"\",\"\",Underwriting!CS148)","v":2415.154321458333},{"$f":"IF(CJ$69=\"\",\"\",Underwriting!CT148)","v":2415.154321458333},{"$f":"IF(CK$69=\"\",\"\",Underwriting!CU148)","v":2415.154321458333},{"$f":"IF(CL$69=\"\",\"\",Underwriting!CV148)","v":2415.154321458333},{"$f":"IF(CM$69=\"\",\"\",Underwriting!CW148)","v":2415.154321458333},{"$f":"IF(CN$69=\"\",\"\",Underwriting!CX148)","v":""},{"$f":"IF(CO$69=\"\",\"\",Underwriting!CY148)","v":""},{"$f":"IF(CP$69=\"\",\"\",Underwriting!CZ148)","v":""},{"$f":"IF(CQ$69=\"\",\"\",Underwriting!DA148)","v":""},{"$f":"IF(CR$69=\"\",\"\",Underwriting!DB148)","v":""},{"$f":"IF(CS$69=\"\",\"\",Underwriting!DC148)","v":""},{"$f":"IF(CT$69=\"\",\"\",Underwriting!DD148)","v":""},{"$f":"IF(CU$69=\"\",\"\",Underwriting!DE148)","v":""},{"$f":"IF(CV$69=\"\",\"\",Underwriting!DF148)","v":""},{"$f":"IF(CW$69=\"\",\"\",Underwriting!DG148)","v":""},{"$f":"IF(CX$69=\"\",\"\",Underwriting!DH148)","v":""},{"$f":"IF(CY$69=\"\",\"\",Underwriting!DI148)","v":""},{"$f":"IF(CZ$69=\"\",\"\",Underwriting!DJ148)","v":""},{"$f":"IF(DA$69=\"\",\"\",Underwriting!DK148)","v":""},{"$f":"IF(DB$69=\"\",\"\",Underwriting!DL148)","v":""},{"$f":"IF(DC$69=\"\",\"\",Underwriting!DM148)","v":""},{"$f":"IF(DD$69=\"\",\"\",Underwriting!DN148)","v":""},{"$f":"IF(DE$69=\"\",\"\",Underwriting!DO148)","v":""},{"$f":"IF(DF$69=\"\",\"\",Underwriting!DP148)","v":""},{"$f":"IF(DG$69=\"\",\"\",Underwriting!DQ148)","v":""},{"$f":"IF(DH$69=\"\",\"\",Underwriting!DR148)","v":""},{"$f":"IF(DI$69=\"\",\"\",Underwriting!DS148)","v":""},{"$f":"IF(DJ$69=\"\",\"\",Underwriting!DT148)","v":""},{"$f":"IF(DK$69=\"\",\"\",Underwriting!DU148)","v":""},{"$f":"IF(DL$69=\"\",\"\",Underwriting!DV148)","v":""},{"$f":"IF(DM$69=\"\",\"\",Underwriting!DW148)","v":""},{"$f":"IF(DN$69=\"\",\"\",Underwriting!DX148)","v":""},{"$f":"IF(DO$69=\"\",\"\",Underwriting!DY148)","v":""},{"$f":"IF(DP$69=\"\",\"\",Underwriting!DZ148)","v":""},{"$f":"IF(DQ$69=\"\",\"\",Underwriting!EA148)","v":""},{"$f":"IF(DR$69=\"\",\"\",Underwriting!EB148)","v":""},{"$f":"IF(DS$69=\"\",\"\",Underwriting!EC148)","v":""},{"$f":"IF(DT$69=\"\",\"\",Underwriting!ED148)","v":""},{"$f":"IF(DU$69=\"\",\"\",Underwriting!EE148)","v":""},{"$f":"IF(DV$69=\"\",\"\",Underwriting!EF148)","v":""},{"$f":"IF(DW$69=\"\",\"\",Underwriting!EG148)","v":""},{"$f":"IF(DX$69=\"\",\"\",Underwriting!EH148)","v":""},{"$f":"IF(DY$69=\"\",\"\",Underwriting!EI148)","v":""},{"$f":"IF(DZ$69=\"\",\"\",Underwriting!EJ148)","v":""},{"$f":"IF(EA$69=\"\",\"\",Underwriting!EK148)","v":""},{"$f":"IF(EB$69=\"\",\"\",Underwriting!EL148)","v":""},{"$f":"IF(EC$69=\"\",\"\",Underwriting!EM148)","v":""},{"$f":"IF(ED$69=\"\",\"\",Underwriting!EN148)","v":""},{"$f":"IF(EE$69=\"\",\"\",Underwriting!EO148)","v":""},{"$f":"IF(EF$69=\"\",\"\",Underwriting!EP148)","v":""},{"$f":"IF(EG$69=\"\",\"\",Underwriting!EQ148)","v":""},{"$f":"IF(EH$69=\"\",\"\",Underwriting!ER148)","v":""},{"$f":"IF(EI$69=\"\",\"\",Underwriting!ES148)","v":""}]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,{"$f":"IF(G$69=\"\",\"\",G90-G92)","v":0},{"$f":"IF(H$69=\"\",\"\",H90-H92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50869.822681318699,-43690.608681318714,-36511.39468131867,-29332.180681318696,-22152.966681318707,-14973.752681318671,-7794.5386813187097,-615.32468131870462,6563.8893186813148,13743.103318681269,20922.317318681311,28101.531318681285,32114.680407142856,40821.598515714279,48555.33945857142,56289.080401428553,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857149,110425.26700142861,118159.00794428574,123170.47010805712,131215.56551005715,140548.79359685708,148869.9174313143,157191.04126577138,165512.16510022857,173833.28893468564,182154.41276914286,190475.53660359993,198796.66043805704,207117.78427251423,215438.90810697133,222633.68719103604,231289.72094494288,239945.75469884966,249941.44644494849,258884.54976861086,267827.6530922731,303563.9162597754,304425.12496904167,305286.33367830806,{"$f":"IF(BT$69=\"\",\"\",BT90-BT92)","v":306147.54238757439},307008.75109684066,307869.95980610693,308814.68468420324,309710.34174184024,310605.99879947718,311501.65585711406,313790.55722663068,314984.76663681329,316178.97604699578,317373.18545717845,318268.84251481539,319164.49957245233,320060.15663008927,320955.81368772621,321961.45922562765,322892.94256557006,323824.42590551253,324755.90924545494,325687.39258539735,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EF$69=\"\",\"\",EF90-EF92)","v":""},"","",""]
[]
[null,"MONTHLY PROPERTY-LEVEL CASH FLOWS",null,null,null,null,{"$f":"+G69","v":0},{"$f":"+H69","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"+BT69","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"+EF69","v":""},"","",""]
[]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"IF(G$96=\"\",\"\",Underwriting!Q225)","v":-42075500},{"$f":"IF(H$96=\"\",\"\",Underwriting!R225)","v":-93059.03344898537},{"$f":"IF(I$96=\"\",\"\",Underwriting!S225)","v":-316005.63439832383},{"$f":"IF(J$96=\"\",\"\",Underwriting!T225)","v":-993917.84682238149},{"$f":"IF(K$96=\"\",\"\",Underwriting!U225)","v":-1573126.5485424104},{"$f":"IF(L$96=\"\",\"\",Underwriting!V225)","v":-1578267.9405064473},{"$f":"IF(M$96=\"\",\"\",Underwriting!W225)","v":-1052615.4441015527},{"$f":"IF(N$96=\"\",\"\",Underwriting!X225)","v":-884026.76993057923},{"$f":"IF(O$96=\"\",\"\",Underwriting!Y225)","v":-749230.85643694014},{"$f":"IF(P$96=\"\",\"\",Underwriting!Z225)","v":-593680.49293848814},{"$f":"IF(Q$96=\"\",\"\",Underwriting!AA225)","v":-760068.60369836958},{"$f":"IF(R$96=\"\",\"\",Underwriting!AB225)","v":-710090.97437195806},{"$f":"IF(S$96=\"\",\"\",Underwriting!AC225)","v":-643734.48397628614},{"$f":"IF(T$96=\"\",\"\",Underwriting!AD225)","v":-755945.92550953641},{"$f":"IF(U$96=\"\",\"\",Underwriting!AE225)","v":-735432.38058198686},{"$f":"IF(V$96=\"\",\"\",Underwriting!AF225)","v":-728327.7057832412},{"$f":"IF(W$96=\"\",\"\",Underwriting!AG225)","v":-727684.00186146167},{"$f":"IF(X$96=\"\",\"\",Underwriting!AH225)","v":-609202.00186146167},{"$f":"IF(Y$96=\"\",\"\",Underwriting!AI225)","v":-585983.00186146167},{"$f":"IF(Z$96=\"\",\"\",Underwriting!AJ225)","v":-389705.66852812836},{"$f":"IF(AA$96=\"\",\"\",Underwriting!AK225)","v":-50869.822681318699},{"$f":"IF(AB$96=\"\",\"\",Underwriting!AL225)","v":-43690.608681318721},{"$f":"IF(AC$96=\"\",\"\",Underwriting!AM225)","v":-36511.39468131867},{"$f":"IF(AD$96=\"\",\"\",Underwriting!AN225)","v":-29332.180681318692},{"$f":"IF(AE$96=\"\",\"\",Underwriting!AO225)","v":-22152.966681318707},{"$f":"IF(AF$96=\"\",\"\",Underwriting!AP225)","v":-14973.752681318671},{"$f":"IF(AG$96=\"\",\"\",Underwriting!AQ225)","v":-7794.538681318717},{"$f":"IF(AH$96=\"\",\"\",Underwriting!AR225)","v":-615.32468131869734},{"$f":"IF(AI$96=\"\",\"\",Underwriting!AS225)","v":6563.8893186813002},{"$f":"IF(AJ$96=\"\",\"\",Underwriting!AT225)","v":13743.103318681269},{"$f":"IF(AK$96=\"\",\"\",Underwriting!AU225)","v":20922.317318681311},{"$f":"IF(AL$96=\"\",\"\",Underwriting!AV225)","v":28101.531318681285},{"$f":"IF(AM$96=\"\",\"\",Underwriting!AW225)","v":32114.680407142871},{"$f":"IF(AN$96=\"\",\"\",Underwriting!AX225)","v":40821.598515714264},{"$f":"IF(AO$96=\"\",\"\",Underwriting!AY225)","v":48555.33945857142},{"$f":"IF(AP$96=\"\",\"\",Underwriting!AZ225)","v":56289.080401428539},{"$f":"IF(AQ$96=\"\",\"\",Underwriting!BA225)","v":64022.821344285723},{"$f":"IF(AR$96=\"\",\"\",Underwriting!BB225)","v":71756.562287142879},{"$f":"IF(AS$96=\"\",\"\",Underwriting!BC225)","v":79490.303230000034},{"$f":"IF(AT$96=\"\",\"\",Underwriting!BD225)","v":87224.044172857131},{"$f":"IF(AU$96=\"\",\"\",Underwriting!BE225)","v":94957.78511571433},{"$f":"IF(AV$96=\"\",\"\",Underwriting!BF225)","v":102691.52605857152},{"$f":"IF(AW$96=\"\",\"\",Underwriting!BG225)","v":110425.26700142858},{"$f":"IF(AX$96=\"\",\"\",Underwriting!BH225)","v":118159.00794428574},{"$f":"IF(AY$96=\"\",\"\",Underwriting!BI225)","v":123170.47010805715},{"$f":"IF(AZ$96=\"\",\"\",Underwriting!BJ225)","v":131215.56551005715},{"$f":"IF(BA$96=\"\",\"\",Underwriting!BK225)","v":140548.79359685708},{"$f":"IF(BB$96=\"\",\"\",Underwriting!BL225)","v":148869.9174313143},{"$f":"IF(BC$96=\"\",\"\",Underwriting!BM225)","v":157191.0412657714},{"$f":"IF(BD$96=\"\",\"\",Underwriting!BN225)","v":165512.16510022857},{"$f":"IF(BE$96=\"\",\"\",Underwriting!BO225)","v":173833.28893468564},{"$f":"IF(BF$96=\"\",\"\",Underwriting!BP225)","v":182154.4127691428},{"$f":"IF(BG$96=\"\",\"\",Underwriting!BQ225)","v":190475.53660359993},{"$f":"IF(BH$96=\"\",\"\",Underwriting!BR225)","v":198796.66043805698},{"$f":"IF(BI$96=\"\",\"\",Underwriting!BS225)","v":207117.78427251423},{"$f":"IF(BJ$96=\"\",\"\",Underwriting!BT225)","v":215438.90810697127},{"$f":"IF(BK$96=\"\",\"\",Underwriting!BU225)","v":222633.68719103604},{"$f":"IF(BL$96=\"\",\"\",Underwriting!BV225)","v":231289.72094494288},{"$f":"IF(BM$96=\"\",\"\",Underwriting!BW225)","v":239945.75469884972},{"$f":"IF(BN$96=\"\",\"\",Underwriting!BX225)","v":249941.44644494849},{"$f":"IF(BO$96=\"\",\"\",Underwriting!BY225)","v":258884.54976861086},{"$f":"IF(BP$96=\"\",\"\",Underwriting!BZ225)","v":267827.6530922731},{"$f":"IF(BQ$96=\"\",\"\",Underwriting!CA225)","v":303563.91625977546},{"$f":"IF(BR$96=\"\",\"\",Underwriting!CB225)","v":304425.12496904173},{"$f":"IF(BS$96=\"\",\"\",Underwriting!CC225)","v":305286.333678308},{"$f":"IF(BT$96=\"\",\"\",Underwriting!CD225)","v":306147.54238757439},{"$f":"IF(BU$96=\"\",\"\",Underwriting!CE225)","v":307008.75109684054},{"$f":"IF(BV$96=\"\",\"\",Underwriting!CF225)","v":307869.95980610693},{"$f":"IF(BW$96=\"\",\"\",Underwriting!CG225)","v":308814.68468420324},{"$f":"IF(BX$96=\"\",\"\",Underwriting!CH225)","v":309710.34174184024},{"$f":"IF(BY$96=\"\",\"\",Underwriting!CI225)","v":310605.99879947718},{"$f":"IF(BZ$96=\"\",\"\",Underwriting!CJ225)","v":311501.65585711406},{"$f":"IF(CA$96=\"\",\"\",Underwriting!CK225)","v":313790.55722663068},{"$f":"IF(CB$96=\"\",\"\",Underwriting!CL225)","v":314984.76663681329},{"$f":"IF(CC$96=\"\",\"\",Underwriting!CM225)","v":316178.97604699578},{"$f":"IF(CD$96=\"\",\"\",Underwriting!CN225)","v":317373.18545717845},{"$f":"IF(CE$96=\"\",\"\",Underwriting!CO225)","v":318268.84251481545},{"$f":"IF(CF$96=\"\",\"\",Underwriting!CP225)","v":319164.49957245233},{"$f":"IF(CG$96=\"\",\"\",Underwriting!CQ225)","v":320060.15663008927},{"$f":"IF(CH$96=\"\",\"\",Underwriting!CR225)","v":320955.81368772621},{"$f":"IF(CI$96=\"\",\"\",Underwriting!CS225)","v":321961.45922562765},{"$f":"IF(CJ$96=\"\",\"\",Underwriting!CT225)","v":322892.94256557006},{"$f":"IF(CK$96=\"\",\"\",Underwriting!CU225)","v":323824.42590551265},{"$f":"IF(CL$96=\"\",\"\",Underwriting!CV225)","v":324755.909245455},{"$f":"IF(CM$96=\"\",\"\",Underwriting!CW225)","v":75825407.506908506},{"$f":"IF(CN$96=\"\",\"\",Underwriting!CX225)","v":""},{"$f":"IF(CO$96=\"\",\"\",Underwriting!CY225)","v":""},{"$f":"IF(CP$96=\"\",\"\",Underwriting!CZ225)","v":""},{"$f":"IF(CQ$96=\"\",\"\",Underwriting!DA225)","v":""},{"$f":"IF(CR$96=\"\",\"\",Underwriting!DB225)","v":""},{"$f":"IF(CS$96=\"\",\"\",Underwriting!DC225)","v":""},{"$f":"IF(CT$96=\"\",\"\",Underwriting!DD225)","v":""},{"$f":"IF(CU$96=\"\",\"\",Underwriting!DE225)","v":""},{"$f":"IF(CV$96=\"\",\"\",Underwriting!DF225)","v":""},{"$f":"IF(CW$96=\"\",\"\",Underwriting!DG225)","v":""},{"$f":"IF(CX$96=\"\",\"\",Underwriting!DH225)","v":""},{"$f":"IF(CY$96=\"\",\"\",Underwriting!DI225)","v":""},{"$f":"IF(CZ$96=\"\",\"\",Underwriting!DJ225)","v":""},{"$f":"IF(DA$96=\"\",\"\",Underwriting!DK225)","v":""},{"$f":"IF(DB$96=\"\",\"\",Underwriting!DL225)","v":""},{"$f":"IF(DC$96=\"\",\"\",Underwriting!DM225)","v":""},{"$f":"IF(DD$96=\"\",\"\",Underwriting!DN225)","v":""},{"$f":"IF(DE$96=\"\",\"\",Underwriting!DO225)","v":""},{"$f":"IF(DF$96=\"\",\"\",Underwriting!DP225)","v":""},{"$f":"IF(DG$96=\"\",\"\",Underwriting!DQ225)","v":""},{"$f":"IF(DH$96=\"\",\"\",Underwriting!DR225)","v":""},{"$f":"IF(DI$96=\"\",\"\",Underwriting!DS225)","v":""},{"$f":"IF(DJ$96=\"\",\"\",Underwriting!DT225)","v":""},{"$f":"IF(DK$96=\"\",\"\",Underwriting!DU225)","v":""},{"$f":"IF(DL$96=\"\",\"\",Underwriting!DV225)","v":""},{"$f":"IF(DM$96=\"\",\"\",Underwriting!DW225)","v":""},{"$f":"IF(DN$96=\"\",\"\",Underwriting!DX225)","v":""},{"$f":"IF(DO$96=\"\",\"\",Underwriting!DY225)","v":""},{"$f":"IF(DP$96=\"\",\"\",Underwriting!DZ225)","v":""},{"$f":"IF(DQ$96=\"\",\"\",Underwriting!EA225)","v":""},{"$f":"IF(DR$96=\"\",\"\",Underwriting!EB225)","v":""},{"$f":"IF(DS$96=\"\",\"\",Underwriting!EC225)","v":""},{"$f":"IF(DT$96=\"\",\"\",Underwriting!ED225)","v":""},{"$f":"IF(DU$96=\"\",\"\",Underwriting!EE225)","v":""},{"$f":"IF(DV$96=\"\",\"\",Underwriting!EF225)","v":""},{"$f":"IF(DW$96=\"\",\"\",Underwriting!EG225)","v":""},{"$f":"IF(DX$96=\"\",\"\",Underwriting!EH225)","v":""},{"$f":"IF(DY$96=\"\",\"\",Underwriting!EI225)","v":""},{"$f":"IF(DZ$96=\"\",\"\",Underwriting!EJ225)","v":""},{"$f":"IF(EA$96=\"\",\"\",Underwriting!EK225)","v":""},{"$f":"IF(EB$96=\"\",\"\",Underwriting!EL225)","v":""},{"$f":"IF(EC$96=\"\",\"\",Underwriting!EM225)","v":""},{"$f":"IF(ED$96=\"\",\"\",Underwriting!EN225)","v":""},{"$f":"IF(EE$96=\"\",\"\",Underwriting!EO225)","v":""},{"$f":"IF(EF$96=\"\",\"\",Underwriting!EP225)","v":""},{"$f":"IF(EG$96=\"\",\"\",Underwriting!EQ225)","v":""},{"$f":"IF(EH$96=\"\",\"\",Underwriting!ER225)","v":""},{"$f":"IF(EI$96=\"\",\"\",Underwriting!ES225)","v":""}]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"IF(G$96=\"\",\"\",Underwriting!Q226)","v":-42078206.957258478},{"$f":"IF(H$96=\"\",\"\",Underwriting!R226)","v":0},{"$f":"IF(I$96=\"\",\"\",Underwriting!S226)","v":0},{"$f":"IF(J$96=\"\",\"\",Underwriting!T226)","v":0},{"$f":"IF(K$96=\"\",\"\",Underwriting!U226)","v":0},{"$f":"IF(L$96=\"\",\"\",Underwriting!V226)","v":0},{"$f":"IF(M$96=\"\",\"\",Underwriting!W226)","v":0},{"$f":"IF(N$96=\"\",\"\",Underwriting!X226)","v":0},{"$f":"IF(O$96=\"\",\"\",Underwriting!Y226)","v":0},{"$f":"IF(P$96=\"\",\"\",Underwriting!Z226)","v":0},{"$f":"IF(Q$96=\"\",\"\",Underwriting!AA226)","v":0},{"$f":"IF(R$96=\"\",\"\",Underwriting!AB226)","v":0},{"$f":"IF(S$96=\"\",\"\",Underwriting!AC226)","v":0},{"$f":"IF(T$96=\"\",\"\",Underwriting!AD226)","v":0},{"$f":"IF(U$96=\"\",\"\",Underwriting!AE226)","v":0},{"$f":"IF(V$96=\"\",\"\",Underwriting!AF226)","v":0},{"$f":"IF(W$96=\"\",\"\",Underwriting!AG226)","v":0},{"$f":"IF(X$96=\"\",\"\",Underwriting!AH226)","v":0},{"$f":"IF(Y$96=\"\",\"\",Underwriting!AI226)","v":0},{"$f":"IF(Z$96=\"\",\"\",Underwriting!AJ226)","v":-1.57160684466362E-9},{"$f":"IF(AA$96=\"\",\"\",Underwriting!AK226)","v":-7.2759576141834259E-12},{"$f":"IF(AB$96=\"\",\"\",Underwriting!AL226)","v":-7.2759576141834259E-12},{"$f":"IF(AC$96=\"\",\"\",Underwriting!AM226)","v":7.2759576141834259E-12},{"$f":"IF(AD$96=\"\",\"\",Underwriting!AN226)","v":7.2759576141834259E-12},{"$f":"IF(AE$96=\"\",\"\",Underwriting!AO226)","v":0},{"$f":"IF(AF$96=\"\",\"\",Underwriting!AP226)","v":1.4551915228366852E-11},{"$f":"IF(AG$96=\"\",\"\",Underwriting!AQ226)","v":-1.0004441719502211E-11},{"$f":"IF(AH$96=\"\",\"\",Underwriting!AR226)","v":2.3874235921539366E-12},{"$f":"IF(AI$96=\"\",\"\",Underwriting!AS226)","v":-7.2759576141834259E-12},{"$f":"IF(AJ$96=\"\",\"\",Underwriting!AT226)","v":-1.8189894035458565E-12},{"$f":"IF(AK$96=\"\",\"\",Underwriting!AU226)","v":3.637978807091713E-12},{"$f":"IF(AL$96=\"\",\"\",Underwriting!AV226)","v":0},{"$f":"IF(AM$96=\"\",\"\",Underwriting!AW226)","v":-7.2759576141834259E-12},{"$f":"IF(AN$96=\"\",\"\",Underwriting!AX226)","v":7.2759576141834259E-12},{"$f":"IF(AO$96=\"\",\"\",Underwriting!AY226)","v":-7.2759576141834259E-12},{"$f":"IF(AP$96=\"\",\"\",Underwriting!AZ226)","v":0},{"$f":"IF(AQ$96=\"\",\"\",Underwriting!BA226)","v":0},{"$f":"IF(AR$96=\"\",\"\",Underwriting!BB226)","v":0},{"$f":"IF(AS$96=\"\",\"\",Underwriting!BC226)","v":0},{"$f":"IF(AT$96=\"\",\"\",Underwriting!BD226)","v":0},{"$f":"IF(AU$96=\"\",\"\",Underwriting!BE226)","v":0},{"$f":"IF(AV$96=\"\",\"\",Underwriting!BF226)","v":0},{"$f":"IF(AW$96=\"\",\"\",Underwriting!BG226)","v":0},{"$f":"IF(AX$96=\"\",\"\",Underwriting!BH226)","v":0},{"$f":"IF(AY$96=\"\",\"\",Underwriting!BI226)","v":0},{"$f":"IF(AZ$96=\"\",\"\",Underwriting!BJ226)","v":0},{"$f":"IF(BA$96=\"\",\"\",Underwriting!BK226)","v":5295.420160567126},{"$f":"IF(BB$96=\"\",\"\",Underwriting!BL226)","v":13616.543995024345},{"$f":"IF(BC$96=\"\",\"\",Underwriting!BM226)","v":21937.667829481448},{"$f":"IF(BD$96=\"\",\"\",Underwriting!BN226)","v":30258.791663938609},{"$f":"IF(BE$96=\"\",\"\",Underwriting!BO226)","v":38579.915498395683},{"$f":"IF(BF$96=\"\",\"\",Underwriting!BP226)","v":46901.039332852844},{"$f":"IF(BG$96=\"\",\"\",Underwriting!BQ226)","v":55222.163167309976},{"$f":"IF(BH$96=\"\",\"\",Underwriting!BR226)","v":63543.287001767021},{"$f":"IF(BI$96=\"\",\"\",Underwriting!BS226)","v":71864.41083622427},{"$f":"IF(BJ$96=\"\",\"\",Underwriting!BT226)","v":80185.534670681314},{"$f":"IF(BK$96=\"\",\"\",Underwriting!BU226)","v":87380.313754746079},{"$f":"IF(BL$96=\"\",\"\",Underwriting!BV226)","v":96036.347508652922},{"$f":"IF(BM$96=\"\",\"\",Underwriting!BW226)","v":104692.38126255976},{"$f":"IF(BN$96=\"\",\"\",Underwriting!BX226)","v":114688.07300865854},{"$f":"IF(BO$96=\"\",\"\",Underwriting!BY226)","v":123631.1763323209},{"$f":"IF(BP$96=\"\",\"\",Underwriting!BZ226)","v":132574.27965598315},{"$f":"IF(BQ$96=\"\",\"\",Underwriting!CA226)","v":168310.54282348551},{"$f":"IF(BR$96=\"\",\"\",Underwriting!CB226)","v":169171.75153275178},{"$f":"IF(BS$96=\"\",\"\",Underwriting!CC226)","v":170032.96024201805},{"$f":"IF(BT$96=\"\",\"\",Underwriting!CD226)","v":170894.16895128443},{"$f":"IF(BU$96=\"\",\"\",Underwriting!CE226)","v":171755.37766055058},{"$f":"IF(BV$96=\"\",\"\",Underwriting!CF226)","v":172616.58636981697},{"$f":"IF(BW$96=\"\",\"\",Underwriting!CG226)","v":173561.31124791328},{"$f":"IF(BX$96=\"\",\"\",Underwriting!CH226)","v":174456.96830555028},{"$f":"IF(BY$96=\"\",\"\",Underwriting!CI226)","v":175352.62536318722},{"$f":"IF(BZ$96=\"\",\"\",Underwriting!CJ226)","v":176248.28242082411},{"$f":"IF(CA$96=\"\",\"\",Underwriting!CK226)","v":178537.18379034073},{"$f":"IF(CB$96=\"\",\"\",Underwriting!CL226)","v":179731.39320052334},{"$f":"IF(CC$96=\"\",\"\",Underwriting!CM226)","v":180925.60261070583},{"$f":"IF(CD$96=\"\",\"\",Underwriting!CN226)","v":182119.81202088849},{"$f":"IF(CE$96=\"\",\"\",Underwriting!CO226)","v":183015.46907852549},{"$f":"IF(CF$96=\"\",\"\",Underwriting!CP226)","v":183911.12613616238},{"$f":"IF(CG$96=\"\",\"\",Underwriting!CQ226)","v":184806.78319379932},{"$f":"IF(CH$96=\"\",\"\",Underwriting!CR226)","v":185702.44025143626},{"$f":"IF(CI$96=\"\",\"\",Underwriting!CS226)","v":186708.0857893377},{"$f":"IF(CJ$96=\"\",\"\",Underwriting!CT226)","v":187639.56912928011},{"$f":"IF(CK$96=\"\",\"\",Underwriting!CU226)","v":188571.05246922269},{"$f":"IF(CL$96=\"\",\"\",Underwriting!CV226)","v":189502.53580916504},{"$f":"IF(CM$96=\"\",\"\",Underwriting!CW226)","v":57656371.008633554},{"$f":"IF(CN$96=\"\",\"\",Underwriting!CX226)","v":""},{"$f":"IF(CO$96=\"\",\"\",Underwriting!CY226)","v":""},{"$f":"IF(CP$96=\"\",\"\",Underwriting!CZ226)","v":""},{"$f":"IF(CQ$96=\"\",\"\",Underwriting!DA226)","v":""},{"$f":"IF(CR$96=\"\",\"\",Underwriting!DB226)","v":""},{"$f":"IF(CS$96=\"\",\"\",Underwriting!DC226)","v":""},{"$f":"IF(CT$96=\"\",\"\",Underwriting!DD226)","v":""},{"$f":"IF(CU$96=\"\",\"\",Underwriting!DE226)","v":""},{"$f":"IF(CV$96=\"\",\"\",Underwriting!DF226)","v":""},{"$f":"IF(CW$96=\"\",\"\",Underwriting!DG226)","v":""},{"$f":"IF(CX$96=\"\",\"\",Underwriting!DH226)","v":""},{"$f":"IF(CY$96=\"\",\"\",Underwriting!DI226)","v":""},{"$f":"IF(CZ$96=\"\",\"\",Underwriting!DJ226)","v":""},{"$f":"IF(DA$96=\"\",\"\",Underwriting!DK226)","v":""},{"$f":"IF(DB$96=\"\",\"\",Underwriting!DL226)","v":""},{"$f":"IF(DC$96=\"\",\"\",Underwriting!DM226)","v":""},{"$f":"IF(DD$96=\"\",\"\",Underwriting!DN226)","v":""},{"$f":"IF(DE$96=\"\",\"\",Underwriting!DO226)","v":""},{"$f":"IF(DF$96=\"\",\"\",Underwriting!DP226)","v":""},{"$f":"IF(DG$96=\"\",\"\",Underwriting!DQ226)","v":""},{"$f":"IF(DH$96=\"\",\"\",Underwriting!DR226)","v":""},{"$f":"IF(DI$96=\"\",\"\",Underwriting!DS226)","v":""},{"$f":"IF(DJ$96=\"\",\"\",Underwriting!DT226)","v":""},{"$f":"IF(DK$96=\"\",\"\",Underwriting!DU226)","v":""},{"$f":"IF(DL$96=\"\",\"\",Underwriting!DV226)","v":""},{"$f":"IF(DM$96=\"\",\"\",Underwriting!DW226)","v":""},{"$f":"IF(DN$96=\"\",\"\",Underwriting!DX226)","v":""},{"$f":"IF(DO$96=\"\",\"\",Underwriting!DY226)","v":""},{"$f":"IF(DP$96=\"\",\"\",Underwriting!DZ226)","v":""},{"$f":"IF(DQ$96=\"\",\"\",Underwriting!EA226)","v":""},{"$f":"IF(DR$96=\"\",\"\",Underwriting!EB226)","v":""},{"$f":"IF(DS$96=\"\",\"\",Underwriting!EC226)","v":""},{"$f":"IF(DT$96=\"\",\"\",Underwriting!ED226)","v":""},{"$f":"IF(DU$96=\"\",\"\",Underwriting!EE226)","v":""},{"$f":"IF(DV$96=\"\",\"\",Underwriting!EF226)","v":""},{"$f":"IF(DW$96=\"\",\"\",Underwriting!EG226)","v":""},{"$f":"IF(DX$96=\"\",\"\",Underwriting!EH226)","v":""},{"$f":"IF(DY$96=\"\",\"\",Underwriting!EI226)","v":""},{"$f":"IF(DZ$96=\"\",\"\",Underwriting!EJ226)","v":""},{"$f":"IF(EA$96=\"\",\"\",Underwriting!EK226)","v":""},{"$f":"IF(EB$96=\"\",\"\",Underwriting!EL226)","v":""},{"$f":"IF(EC$96=\"\",\"\",Underwriting!EM226)","v":""},{"$f":"IF(ED$96=\"\",\"\",Underwriting!EN226)","v":""},{"$f":"IF(EE$96=\"\",\"\",Underwriting!EO226)","v":""},{"$f":"IF(EF$96=\"\",\"\",Underwriting!EP226)","v":""},{"$f":"IF(EG$96=\"\",\"\",Underwriting!EQ226)","v":""},{"$f":"IF(EH$96=\"\",\"\",Underwriting!ER226)","v":""},{"$f":"IF(EI$96=\"\",\"\",Underwriting!ES226)","v":""}]

{"sheet":"Underwriting","index":2,"n_rows":300,"n_cols":289,"rows_kept":300,"cut":false,"hidden":false,"merged":[[1,3,1,6],[281,7,282,8]]}
[]
[null,{"$f":"UPPER(Investment_Name)","v":"NORTH SYDNEY APT RENEWAL"},null,{"$f":"IF(Recalc?=TRUE,\"CLICK TO RECALCULATE\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Analysis Year",{"$f":"ROUNDUP(Q3/12,0)","v":0},{"$f":"ROUNDUP(R3/12,0)","v":1},{"$f":"ROUNDUP(S3/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"ROUNDUP(CE3/12,0)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"ROUNDUP(EQ3/12,0)","v":11},{"$f":"ROUNDUP(ER3/12,0)","v":11},{"$f":"ROUNDUP(ES3/12,0)","v":11},null,null,null,null,null,null,null,{"$f":"Q2","v":0},{"$f":"R2","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"CD2","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,{"$f":"DM2","v":9},9,9,9,9,9,9,9,9,10,{"$f":"DW2","v":10},10,10,10,10,10,10,10,10,10,{"$f":"EG2","v":10},11,11,11,11,11,11,11,11,11,{"$f":"EQ2","v":11},11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis Month",0,{"$f":"Q3+1","v":1},{"$f":"R3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"CD3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EP3+1","v":130},{"$f":"EQ3+1","v":131},{"$f":"ER3+1","v":132},null,null,null,null,null,null,null,{"$f":"Q3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[]
[null,"Levered IRR:",{"$f":"H226","v":5.9458127617836004E-2},"Levered EMx:",{"$f":"G226","v":1.4895204552412098},null,null,"Development Spread (Untrended)",{"$f":"G231","v":-1.9663651483646516},"Assumption Notes (Click [+] / [-] above column O to open/close Notes section)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide Calc","Show Calc",1]
[]
[]
[null,"INVESTMENT DESCRIPTION",null,null,null,null,null,null,"M2"]
[null,"Name",null,null,"North Sydney Apt Renewal","County",null,null,"Australia"]
[null,"Address",null,null,"123 Miller St, North Sydney","State",null,null,"NSW"]
[null,"City",null,null,"Sydney","Zip Code",null,null,2060]
[]
[null,"Analysis Begin Date",null,null,"2024-09-01","Sale Date",null,{"$f":"Timing_Reversion_Month","v":84},{"$f":"EDATE(E13,H13-1)","v":"2031-08-01"}]
[]
[null,"Land Area",{"$f":"IF(Unit_Type=\"SF\",E15*43560,E15*4046.86)","v":4856.232},{"$f":"Unit_Type","v":"M2"},1.2,"Lots",null,null,1]
[null,"Units/Acre",null,null,{"$f":"I16/E15","v":233.33333333333334},"Homes",null,null,{"$f":"$C$107","v":280}]
[null,"FAR",null,null,{"$f":"E18/C15","v":11.922824115487069},"Homes per Lot",null,null,280]
[null,{"$f":"\"Gross Buildable (GBA - \"&Unit_Type&\")\"","v":"Gross Buildable (GBA - M2)"},null,null,{"$f":"53400+4500","v":57900},{"$f":"\"Net Rentable (NRA - \"&Unit_Type&\")\"","v":"Net Rentable (NRA - M2)"},null,{"$f":"TEXT(Units_SF_M2/E18,\"0.0%\")&\" of GBA\"","v":"62.0% of GBA"},{"$f":"I16*D107","v":35900}]
[null,"Parking Ratio",null,null,{"$f":"Parking_Structured/I16","v":2},"Garage Parking Spaces",null,null,{"$f":"Units_BTR*2","v":560}]
[]
[null,"INVESTMENT PERIOD CASH FLOWS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis Month",{"$f":"Q$3","v":0},{"$f":"R$3","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"CD$3","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EP$3","v":129},130,131,132,null,"S-CURVE CALCULATION",null,null,null,null,null,{"$f":"Q21","v":0},{"$f":"R21","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"CD21","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EP21","v":129},130,131,132]
[null,"SOURCES AND USES",null,null,null,null,{"$f":"TEXT(Units_SF_M2,\"#,##0\")&\" NRA\"","v":"35,900 NRA"},{"$f":"Units_BTR","v":280},null,null,null,null,null,null,null,"Analysis Date",{"$f":"EOMONTH(E13,-1)","v":"2024-08-31"},{"$f":"EOMONTH(Q22,1)","v":"2024-09-30"},{"$f":"EOMONTH(R22,1)","v":"2024-10-31"},"2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31",{"$f":"EOMONTH(CD22,1)","v":"2030-02-28"},"2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31",{"$f":"EOMONTH(EP22,1)","v":"2035-06-30"},{"$f":"EOMONTH(EQ22,1)","v":"2035-07-31"},{"$f":"EOMONTH(ER22,1)","v":"2035-08-31"},null,"Amount","Start Period","End Period","Months","Timing","StDev",{"$f":"Q22","v":"2024-08-31"},"2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31"]
[null,"USES",null,"START","END","METHOD",{"$f":"\"/RENTABLE \"&Unit_Type","v":"/RENTABLE M2"},"/HOME","AMOUNT",null,null,null,null,null,null,"Cum. Spent %",{"$f":"SUM($Q$64:Q64)/Project_Cost_Total","v":0.70194814615806367},{"$f":"SUM($Q$64:R64)/Project_Cost_Total","v":0.70351087484399222},{"$f":"SUM($Q$64:S64)/Project_Cost_Total","v":0.70879417809629941},{"$f":"SUM($Q$64:T64)/Project_Cost_Total","v":0.7253945935510181},{"$f":"SUM($Q$64:U64)/Project_Cost_Total","v":0.75175500582147281},{"$f":"SUM($Q$64:V64)/Project_Cost_Total","v":0.77839865140774356},{"$f":"SUM($Q$64:W64)/Project_Cost_Total","v":0.79649757111637898},{"$f":"SUM($Q$64:X64)/Project_Cost_Total","v":0.81192765623250296},{"$f":"SUM($Q$64:Y64)/Project_Cost_Total","v":0.82523105389587337},{"$f":"SUM($Q$64:Z64)/Project_Cost_Total","v":0.83604655088449964},{"$f":"SUM($Q$64:AA64)/Project_Cost_Total","v":0.84971113286239064},{"$f":"SUM($Q$64:AB64)/Project_Cost_Total","v":0.86264679054174997},{"$f":"SUM($Q$64:AC64)/Project_Cost_Total","v":0.87457558454271411},{"$f":"SUM($Q$64:AD64)/Project_Cost_Total","v":0.88846055098070353},{"$f":"SUM($Q$64:AE64)/Project_Cost_Total","v":0.90210839920530472},{"$f":"SUM($Q$64:AF64)/Project_Cost_Total","v":0.91574041564794284},{"$f":"SUM($Q$64:AG64)/Project_Cost_Total","v":0.92946396380246898},{"$f":"SUM($Q$64:AH64)/Project_Cost_Total","v":0.94131941748170878},{"$f":"SUM($Q$64:AI64)/Project_Cost_Total","v":0.95287752468945941},{"$f":"SUM($Q$64:AJ64)/Project_Cost_Total","v":0.96125712330219271},{"$f":"SUM($Q$64:AK64)/Project_Cost_Total","v":0.96406282579579983},{"$f":"SUM($Q$64:AL64)/Project_Cost_Total","v":0.96677014040891252},{"$f":"SUM($Q$64:AM64)/Project_Cost_Total","v":0.96937832923242706},{"$f":"SUM($Q$64:AN64)/Project_Cost_Total","v":0.97188664882292142},{"$f":"SUM($Q$64:AO64)/Project_Cost_Total","v":0.97429435016114796},{"$f":"SUM($Q$64:AP64)/Project_Cost_Total","v":0.9766006786102146},{"$f":"SUM($Q$64:AQ64)/Project_Cost_Total","v":0.97880487387345283},{"$f":"SUM($Q$64:AR64)/Project_Cost_Total","v":0.98090616995196878},{"$f":"SUM($Q$64:AS64)/Project_Cost_Total","v":0.98290379510187698},{"$f":"SUM($Q$64:AT64)/Project_Cost_Total","v":0.98479697179121306},{"$f":"SUM($Q$64:AU64)/Project_Cost_Total","v":0.9865849166565227},{"$f":"SUM($Q$64:AV64)/Project_Cost_Total","v":0.98826684045912561},{"$f":"SUM($Q$64:AW64)/Project_Cost_Total","v":0.98989461748199359},{"$f":"SUM($Q$64:AX64)/Project_Cost_Total","v":0.99138975788401806},{"$f":"SUM($Q$64:AY64)/Project_Cost_Total","v":0.99276745629243068},{"$f":"SUM($Q$64:AZ64)/Project_Cost_Total","v":0.99402683189227914},{"$f":"SUM($Q$64:BA64)/Project_Cost_Total","v":0.99516699726249946},{"$f":"SUM($Q$64:BB64)/Project_Cost_Total","v":0.99618705832636911},{"$f":"SUM($Q$64:BC64)/Project_Cost_Total","v":0.99708611430159078},{"$f":"SUM($Q$64:BD64)/Project_Cost_Total","v":0.9978632576499995},{"$f":"SUM($Q$64:BE64)/Project_Cost_Total","v":0.99851757402689401},{"$f":"SUM($Q$64:BF64)/Project_Cost_Total","v":0.99904814222998817},{"$f":"SUM($Q$64:BG64)/Project_Cost_Total","v":0.99945403414797829},{"$f":"SUM($Q$64:BH64)/Project_Cost_Total","v":0.99973431470872642},{"$f":"SUM($Q$64:BI64)/Project_Cost_Total","v":0.99993332861219131},{"$f":"SUM($Q$64:BJ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BK64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BL64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BM64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BN64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BO64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BP64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BQ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BR64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BS64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BT64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BU64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BV64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BW64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BX64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BY64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:BZ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CA64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CB64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CC64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CD64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CE64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CF64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CG64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CH64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CI64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CJ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CK64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CL64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CM64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CN64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CO64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CP64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CQ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CR64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CS64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CT64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CU64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CV64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CW64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CX64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CY64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:CZ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DA64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DB64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DC64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DD64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DE64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DF64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DG64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DH64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DI64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DJ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DK64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DL64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DM64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DN64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DO64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DP64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DQ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DR64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DS64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DT64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DU64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DV64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DW64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DX64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DY64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:DZ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EA64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EB64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EC64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:ED64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EE64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EF64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EG64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EH64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EI64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EJ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EK64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EL64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EM64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EN64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EO64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EP64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:EQ64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:ER64)/Project_Cost_Total","v":1},{"$f":"SUM($Q$64:ES64)/Project_Cost_Total","v":1}]
[null,"Land Costs",null,"ADD ITEM","DEL. ITEM",null,null,null,null,null,null,null,null,null,null,"Spent %",{"$f":"Q23","v":0.70194814615806367},{"$f":"R23-Q23","v":1.5627286859285494E-3},{"$f":"S23-R23","v":5.2833032523071921E-3},1.6600415454718687E-2,2.6360412270454714E-2,2.6643645586270748E-2,1.8098919708635419E-2,1.5430085116123982E-2,1.3303397663370409E-2,1.0815496988626272E-2,1.3664581977890999E-2,1.2935657679359336E-2,1.1928794000964138E-2,1.3884966437989421E-2,1.3647848224601189E-2,1.3632016442638117E-2,1.3723548154526144E-2,1.1855453679239791E-2,1.1558107207750634E-2,8.3795986127332966E-3,2.8057024936071207E-3,2.707314613112688E-3,2.6081888235145456E-3,2.5083195904943567E-3,2.4077013382265422E-3,2.3063284490666414E-3,2.2041952632382289E-3,2.1012960785159462E-3,1.9976251499081998E-3,1.8931766893360846E-3,1.787944865309643E-3,1.6819238026029026E-3,1.6277770228679822E-3,1.4951404020244752E-3,1.3776984084126198E-3,1.2593755998484557E-3,1.1401653702203252E-3,1.0200610638696483E-3,8.9905597522166314E-4,7.7714334840872645E-4,6.5431637689450373E-4,5.3056820309416164E-4,4.0589191799011992E-4,2.8028056074813623E-4,1.9901390346488412E-4,6.6671387808692195E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE23-CD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EQ23-EP23","v":0},{"$f":"ER23-EQ23","v":0},{"$f":"ES23-ER23","v":0}]
[null,"Land Costs",null,0,{"$f":"D25","v":0},"Straight-Line",{"$f":"I25/Units_SF_M2","v":1137.883008356546},{"$f":"I25/Units_BTR","v":145892.85714285713},40850000,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q25:ES25),0)=ROUND(I25,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D25,Q$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,FA25)","v":40850000},{"$f":"AND(R$21>=$D25,R$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,FB25)","v":0},0,0,0,0,0,0,0,0,{"$f":"AND(AA$21>=$D25,AA$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,FK25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AK$21>=$D25,AK$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,FU25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AU$21>=$D25,AU$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,GE25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BE$21>=$D25,BE$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,GO25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BO$21>=$D25,BO$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,GY25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$21>=$D25,BY$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,HI25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CI$21>=$D25,CI$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,HS25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CS$21>=$D25,CS$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,IC25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DC$21>=$D25,DC$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,IM25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DM$21>=$D25,DM$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,IW25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DW$21>=$D25,DW$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,JG25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EG$21>=$D25,EG$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,JQ25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EQ$21>=$D25,EQ$21<=$E25)*IF(OR($F25=\"Straight-Line\",$F25=\"Detail\"),$I25/$EX25,KA25)","v":0},0,0,null,{"$f":"I25","v":40850000},{"$f":"INDEX($Q$22:$ES$22,1,$D25+1)","v":"2024-08-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E25+1)","v":"2024-08-31"},{"$f":"+E25-D25+1","v":1},{"$f":"F25","v":"Straight-Line"},{"$f":"EX25/Scurve_Dist","v":0.16666666666666666},{"$f":"AND($EY25=\"S-Curve\",FA$22>=$EV25,FA$22<=$EW25)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV25))*12+MONTH(FA$22)-MONTH($EV25)+1,$EX25/2,$EZ25,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV25))*12+MONTH(FA$22)-MONTH($EV25),$EX25/2,$EZ25,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX25/2,$EZ25,TRUE))*$EU25","v":0},{"$f":"AND($EY25=\"S-Curve\",FB$22>=$EV25,FB$22<=$EW25)*(_xlfn.NORM.DIST((YEAR(FB$22)-YEAR($EV25))*12+MONTH(FB$22)-MONTH($EV25)+1,$EX25/2,$EZ25,TRUE)-_xlfn.NORM.DIST((YEAR(FB$22)-YEAR($EV25))*12+MONTH(FB$22)-MONTH($EV25),$EX25/2,$EZ25,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX25/2,$EZ25,TRUE))*$EU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY25=\"S-Curve\",HN$22>=$EV25,HN$22<=$EW25)*(_xlfn.NORM.DIST((YEAR(HN$22)-YEAR($EV25))*12+MONTH(HN$22)-MONTH($EV25)+1,$EX25/2,$EZ25,TRUE)-_xlfn.NORM.DIST((YEAR(HN$22)-YEAR($EV25))*12+MONTH(HN$22)-MONTH($EV25),$EX25/2,$EZ25,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX25/2,$EZ25,TRUE))*$EU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY25=\"S-Curve\",JZ$22>=$EV25,JZ$22<=$EW25)*(_xlfn.NORM.DIST((YEAR(JZ$22)-YEAR($EV25))*12+MONTH(JZ$22)-MONTH($EV25)+1,$EX25/2,$EZ25,TRUE)-_xlfn.NORM.DIST((YEAR(JZ$22)-YEAR($EV25))*12+MONTH(JZ$22)-MONTH($EV25),$EX25/2,$EZ25,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX25/2,$EZ25,TRUE))*$EU25","v":0},0,0,0]
[null,"Closing Costs",null,0,0,"Straight-Line",{"$f":"I26/Units_SF_M2","v":34.136490250696376},{"$f":"I26/Units_BTR","v":4376.7857142857147},{"$f":"+I25*0.03","v":1225500},null,"3% of purchase price",null,null,null,null,{"$f":"IF(ROUND(SUM(Q26:ES26),0)=ROUND(I26,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D26,Q$21<=$E26)*IF(OR($F26=\"Straight-Line\",$F26=\"Detail\"),$I26/$EX26,FA26)","v":1225500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I26","v":1225500},{"$f":"INDEX($Q$22:$ES$22,1,$D26+1)","v":"2024-08-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E26+1)","v":"2024-08-31"},{"$f":"+E26-D26+1","v":1},{"$f":"F26","v":"Straight-Line"},{"$f":"EX26/Scurve_Dist","v":0.16666666666666666},{"$f":"AND($EY26=\"S-Curve\",FA$22>=$EV26,FA$22<=$EW26)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV26))*12+MONTH(FA$22)-MONTH($EV26)+1,$EX26/2,$EZ26,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV26))*12+MONTH(FA$22)-MONTH($EV26),$EX26/2,$EZ26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX26/2,$EZ26,TRUE))*$EU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY26=\"S-Curve\",HM$22>=$EV26,HM$22<=$EW26)*(_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV26))*12+MONTH(HM$22)-MONTH($EV26)+1,$EX26/2,$EZ26,TRUE)-_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV26))*12+MONTH(HM$22)-MONTH($EV26),$EX26/2,$EZ26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX26/2,$EZ26,TRUE))*$EU26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY26=\"S-Curve\",JY$22>=$EV26,JY$22<=$EW26)*(_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV26))*12+MONTH(JY$22)-MONTH($EV26)+1,$EX26/2,$EZ26,TRUE)-_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV26))*12+MONTH(JY$22)-MONTH($EV26),$EX26/2,$EZ26,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX26/2,$EZ26,TRUE))*$EU26","v":0},0,0,0,0]
[null,"[Item]",null,0,0,"Straight-Line",{"$f":"I27/Units_SF_M2","v":0},{"$f":"I27/Units_BTR","v":0},0,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q27:ES27),0)=ROUND(I27,0),\"\",\"Incomplete\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I27","v":0},{"$f":"INDEX($Q$22:$ES$22,1,$D27+1)","v":"2024-08-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E27+1)","v":"2024-08-31"},{"$f":"+E27-D27+1","v":1},{"$f":"F27","v":"Straight-Line"},{"$f":"EX27/Scurve_Dist","v":0.16666666666666666},{"$f":"AND($EY27=\"S-Curve\",FA$22>=$EV27,FA$22<=$EW27)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV27))*12+MONTH(FA$22)-MONTH($EV27)+1,$EX27/2,$EZ27,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV27))*12+MONTH(FA$22)-MONTH($EV27),$EX27/2,$EZ27,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX27/2,$EZ27,TRUE))*$EU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Land Costs",null,{"$f":"MIN(D25:D27)","v":0},{"$f":"MAX(E25:E27)","v":0},null,{"$f":"SUM(G25:G27)","v":1172.0194986072424},{"$f":"SUM(H25:H27)","v":150269.64285714284},{"$f":"SUM(I25:I27)","v":42075500},null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q28:ES28),0)=ROUND(I28,0),\"\",\"Incomplete\")","v":""},{"$f":"SUM(Q25:Q27)","v":42075500},{"$f":"SUM(R25:R27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW25:AW27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC25:CC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI25:DI27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO25:EO27)","v":0},0,0,0,0,null,null,"# of Land Cost Items",{"$f":"COUNTA($B$25:$B$27)","v":3}]
[]
[null,"Hard Costs (Horizontal Construction)",null,"ADD ITEM","DEL. ITEM"]
[null,"Site/Lot Improvement",null,1,8,"S-Curve",{"$f":"I31/Units_SF_M2","v":141.69999999999999},{"$f":"I31/Units_BTR","v":18167.964285714286},{"$f":"5087030*I15","v":5087030},null,"5,087,030/lot; per comp set",null,null,null,null,{"$f":"IF(ROUND(SUM(Q31:ES31),0)=ROUND(I31,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D31,Q$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FA31)","v":0},{"$f":"AND(R$21>=$D31,R$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FB31)","v":55469.042448985369},{"$f":"AND(S$21>=$D31,S$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FC31)","v":278415.64339832385},{"$f":"AND(T$21>=$D31,T$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FD31)","v":815210.80621633097},{"$f":"AND(U$21>=$D31,U$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FE31)","v":1394419.5079363601},{"$f":"AND(V$21>=$D31,V$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FF31)","v":1394419.5079363598},{"$f":"AND(W$21>=$D31,W$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FG31)","v":815210.80621633108},{"$f":"AND(X$21>=$D31,X$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FH31)","v":278415.64339832409},{"$f":"AND(Y$21>=$D31,Y$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FI31)","v":55469.042448985194},{"$f":"AND(Z$21>=$D31,Z$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FJ31)","v":0},{"$f":"AND(AA$21>=$D31,AA$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FK31)","v":0},{"$f":"AND(AB$21>=$D31,AB$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FL31)","v":0},{"$f":"AND(AC$21>=$D31,AC$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FM31)","v":0},{"$f":"AND(AD$21>=$D31,AD$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FN31)","v":0},{"$f":"AND(AE$21>=$D31,AE$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FO31)","v":0},{"$f":"AND(AF$21>=$D31,AF$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FP31)","v":0},{"$f":"AND(AG$21>=$D31,AG$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FQ31)","v":0},{"$f":"AND(AH$21>=$D31,AH$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FR31)","v":0},{"$f":"AND(AI$21>=$D31,AI$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FS31)","v":0},{"$f":"AND(AJ$21>=$D31,AJ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FT31)","v":0},{"$f":"AND(AK$21>=$D31,AK$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FU31)","v":0},{"$f":"AND(AL$21>=$D31,AL$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FV31)","v":0},{"$f":"AND(AM$21>=$D31,AM$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FW31)","v":0},{"$f":"AND(AN$21>=$D31,AN$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FX31)","v":0},{"$f":"AND(AO$21>=$D31,AO$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FY31)","v":0},{"$f":"AND(AP$21>=$D31,AP$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,FZ31)","v":0},{"$f":"AND(AQ$21>=$D31,AQ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GA31)","v":0},{"$f":"AND(AR$21>=$D31,AR$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GB31)","v":0},{"$f":"AND(AS$21>=$D31,AS$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GC31)","v":0},{"$f":"AND(AT$21>=$D31,AT$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GD31)","v":0},{"$f":"AND(AU$21>=$D31,AU$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GE31)","v":0},{"$f":"AND(AV$21>=$D31,AV$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GF31)","v":0},{"$f":"AND(AW$21>=$D31,AW$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GG31)","v":0},{"$f":"AND(AX$21>=$D31,AX$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GH31)","v":0},{"$f":"AND(AY$21>=$D31,AY$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GI31)","v":0},{"$f":"AND(AZ$21>=$D31,AZ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GJ31)","v":0},{"$f":"AND(BA$21>=$D31,BA$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GK31)","v":0},{"$f":"AND(BB$21>=$D31,BB$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GL31)","v":0},{"$f":"AND(BC$21>=$D31,BC$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GM31)","v":0},{"$f":"AND(BD$21>=$D31,BD$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GN31)","v":0},{"$f":"AND(BE$21>=$D31,BE$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GO31)","v":0},{"$f":"AND(BF$21>=$D31,BF$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GP31)","v":0},{"$f":"AND(BG$21>=$D31,BG$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GQ31)","v":0},{"$f":"AND(BH$21>=$D31,BH$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GR31)","v":0},{"$f":"AND(BI$21>=$D31,BI$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GS31)","v":0},{"$f":"AND(BJ$21>=$D31,BJ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GT31)","v":0},{"$f":"AND(BK$21>=$D31,BK$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GU31)","v":0},{"$f":"AND(BL$21>=$D31,BL$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GV31)","v":0},{"$f":"AND(BM$21>=$D31,BM$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GW31)","v":0},{"$f":"AND(BN$21>=$D31,BN$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GX31)","v":0},{"$f":"AND(BO$21>=$D31,BO$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GY31)","v":0},{"$f":"AND(BP$21>=$D31,BP$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,GZ31)","v":0},{"$f":"AND(BQ$21>=$D31,BQ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HA31)","v":0},{"$f":"AND(BR$21>=$D31,BR$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HB31)","v":0},{"$f":"AND(BS$21>=$D31,BS$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HC31)","v":0},{"$f":"AND(BT$21>=$D31,BT$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HD31)","v":0},{"$f":"AND(BU$21>=$D31,BU$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HE31)","v":0},{"$f":"AND(BV$21>=$D31,BV$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HF31)","v":0},{"$f":"AND(BW$21>=$D31,BW$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HG31)","v":0},{"$f":"AND(BX$21>=$D31,BX$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HH31)","v":0},{"$f":"AND(BY$21>=$D31,BY$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HI31)","v":0},{"$f":"AND(BZ$21>=$D31,BZ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HJ31)","v":0},{"$f":"AND(CA$21>=$D31,CA$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HK31)","v":0},{"$f":"AND(CB$21>=$D31,CB$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HL31)","v":0},{"$f":"AND(CC$21>=$D31,CC$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HM31)","v":0},{"$f":"AND(CD$21>=$D31,CD$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HN31)","v":0},{"$f":"AND(CE$21>=$D31,CE$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HO31)","v":0},{"$f":"AND(CF$21>=$D31,CF$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HP31)","v":0},{"$f":"AND(CG$21>=$D31,CG$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HQ31)","v":0},{"$f":"AND(CH$21>=$D31,CH$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HR31)","v":0},{"$f":"AND(CI$21>=$D31,CI$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HS31)","v":0},{"$f":"AND(CJ$21>=$D31,CJ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HT31)","v":0},{"$f":"AND(CK$21>=$D31,CK$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HU31)","v":0},{"$f":"AND(CL$21>=$D31,CL$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HV31)","v":0},{"$f":"AND(CM$21>=$D31,CM$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HW31)","v":0},{"$f":"AND(CN$21>=$D31,CN$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HX31)","v":0},{"$f":"AND(CO$21>=$D31,CO$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HY31)","v":0},{"$f":"AND(CP$21>=$D31,CP$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,HZ31)","v":0},{"$f":"AND(CQ$21>=$D31,CQ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IA31)","v":0},{"$f":"AND(CR$21>=$D31,CR$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IB31)","v":0},{"$f":"AND(CS$21>=$D31,CS$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IC31)","v":0},{"$f":"AND(CT$21>=$D31,CT$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,ID31)","v":0},{"$f":"AND(CU$21>=$D31,CU$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IE31)","v":0},{"$f":"AND(CV$21>=$D31,CV$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IF31)","v":0},{"$f":"AND(CW$21>=$D31,CW$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IG31)","v":0},{"$f":"AND(CX$21>=$D31,CX$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IH31)","v":0},{"$f":"AND(CY$21>=$D31,CY$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,II31)","v":0},{"$f":"AND(CZ$21>=$D31,CZ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IJ31)","v":0},{"$f":"AND(DA$21>=$D31,DA$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IK31)","v":0},{"$f":"AND(DB$21>=$D31,DB$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IL31)","v":0},{"$f":"AND(DC$21>=$D31,DC$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IM31)","v":0},{"$f":"AND(DD$21>=$D31,DD$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IN31)","v":0},{"$f":"AND(DE$21>=$D31,DE$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IO31)","v":0},{"$f":"AND(DF$21>=$D31,DF$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IP31)","v":0},{"$f":"AND(DG$21>=$D31,DG$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IQ31)","v":0},{"$f":"AND(DH$21>=$D31,DH$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IR31)","v":0},{"$f":"AND(DI$21>=$D31,DI$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IS31)","v":0},{"$f":"AND(DJ$21>=$D31,DJ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IT31)","v":0},{"$f":"AND(DK$21>=$D31,DK$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IU31)","v":0},{"$f":"AND(DL$21>=$D31,DL$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IV31)","v":0},{"$f":"AND(DM$21>=$D31,DM$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IW31)","v":0},{"$f":"AND(DN$21>=$D31,DN$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IX31)","v":0},{"$f":"AND(DO$21>=$D31,DO$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IY31)","v":0},{"$f":"AND(DP$21>=$D31,DP$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,IZ31)","v":0},{"$f":"AND(DQ$21>=$D31,DQ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JA31)","v":0},{"$f":"AND(DR$21>=$D31,DR$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JB31)","v":0},{"$f":"AND(DS$21>=$D31,DS$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JC31)","v":0},{"$f":"AND(DT$21>=$D31,DT$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JD31)","v":0},{"$f":"AND(DU$21>=$D31,DU$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JE31)","v":0},{"$f":"AND(DV$21>=$D31,DV$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JF31)","v":0},{"$f":"AND(DW$21>=$D31,DW$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JG31)","v":0},{"$f":"AND(DX$21>=$D31,DX$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JH31)","v":0},{"$f":"AND(DY$21>=$D31,DY$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JI31)","v":0},{"$f":"AND(DZ$21>=$D31,DZ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JJ31)","v":0},{"$f":"AND(EA$21>=$D31,EA$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JK31)","v":0},{"$f":"AND(EB$21>=$D31,EB$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JL31)","v":0},{"$f":"AND(EC$21>=$D31,EC$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JM31)","v":0},{"$f":"AND(ED$21>=$D31,ED$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JN31)","v":0},{"$f":"AND(EE$21>=$D31,EE$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JO31)","v":0},{"$f":"AND(EF$21>=$D31,EF$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JP31)","v":0},{"$f":"AND(EG$21>=$D31,EG$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JQ31)","v":0},{"$f":"AND(EH$21>=$D31,EH$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JR31)","v":0},{"$f":"AND(EI$21>=$D31,EI$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JS31)","v":0},{"$f":"AND(EJ$21>=$D31,EJ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JT31)","v":0},{"$f":"AND(EK$21>=$D31,EK$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JU31)","v":0},{"$f":"AND(EL$21>=$D31,EL$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JV31)","v":0},{"$f":"AND(EM$21>=$D31,EM$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JW31)","v":0},{"$f":"AND(EN$21>=$D31,EN$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JX31)","v":0},{"$f":"AND(EO$21>=$D31,EO$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JY31)","v":0},{"$f":"AND(EP$21>=$D31,EP$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,JZ31)","v":0},{"$f":"AND(EQ$21>=$D31,EQ$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,KA31)","v":0},{"$f":"AND(ER$21>=$D31,ER$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,KB31)","v":0},{"$f":"AND(ES$21>=$D31,ES$21<=$E31)*IF(OR($F31=\"Straight-Line\",$F31=\"Detail\"),$I31/$EX31,KC31)","v":0},null,{"$f":"I31","v":5087030},{"$f":"INDEX($Q$22:$ES$22,1,$D31+1)","v":"2024-09-30"},{"$f":"INDEX($Q$22:$ES$22,1,$E31+1)","v":"2025-04-30"},{"$f":"+E31-D31+1","v":8},{"$f":"F31","v":"S-Curve"},{"$f":"EX31/Scurve_Dist","v":1.3333333333333333},{"$f":"AND($EY31=\"S-Curve\",FA$22>=$EV31,FA$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV31))*12+MONTH(FA$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV31))*12+MONTH(FA$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},55469.042448985369,278415.64339832385,815210.80621633097,1394419.5079363601,1394419.5079363598,815210.80621633108,278415.64339832409,55469.042448985194,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",FQ$22>=$EV31,FQ$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV31))*12+MONTH(FQ$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV31))*12+MONTH(FQ$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",GG$22>=$EV31,GG$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV31))*12+MONTH(GG$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV31))*12+MONTH(GG$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",GW$22>=$EV31,GW$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV31))*12+MONTH(GW$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV31))*12+MONTH(GW$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",HM$22>=$EV31,HM$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV31))*12+MONTH(HM$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV31))*12+MONTH(HM$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",IC$22>=$EV31,IC$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV31))*12+MONTH(IC$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV31))*12+MONTH(IC$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",IS$22>=$EV31,IS$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV31))*12+MONTH(IS$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV31))*12+MONTH(IS$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",JI$22>=$EV31,JI$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV31))*12+MONTH(JI$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV31))*12+MONTH(JI$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY31=\"S-Curve\",JY$22>=$EV31,JY$22<=$EW31)*(_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV31))*12+MONTH(JY$22)-MONTH($EV31)+1,$EX31/2,$EZ31,TRUE)-_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV31))*12+MONTH(JY$22)-MONTH($EV31),$EX31/2,$EZ31,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX31/2,$EZ31,TRUE))*$EU31","v":0},0,0,0,0]
[null,"Common Area",null,6,9,"S-Curve",{"$f":"I32/Units_SF_M2","v":15.800919220055711},{"$f":"I32/Units_BTR","v":2025.9035714285715},567253,null,"1.5% of vertical hard cost",null,null,null,null,{"$f":"IF(ROUND(SUM(Q32:ES32),0)=ROUND(I32,0),\"\",\"Incomplete\")","v":""},0,0,0,0,0,0,37231.368735970442,246395.13126402954,246395.13126402954,37231.368735970449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I32","v":567253},{"$f":"INDEX($Q$22:$ES$22,1,$D32+1)","v":"2025-02-28"},{"$f":"INDEX($Q$22:$ES$22,1,$E32+1)","v":"2025-05-31"},{"$f":"+E32-D32+1","v":4},{"$f":"F32","v":"S-Curve"},{"$f":"EX32/Scurve_Dist","v":0.66666666666666663},0,0,0,0,0,0,37231.368735970442,246395.13126402954,246395.13126402954,37231.368735970449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Horizontal Hard Costs",null,3,9,"Straight-Line",{"$f":"I33/Units_SF_M2","v":7.8750459610027859},{"$f":"I33/Units_BTR","v":1009.693392857143},{"$f":"SUM(I31:I32)*0.05","v":282714.15000000002},null,"5% of total",null,null,null,null,{"$f":"IF(ROUND(SUM(Q33:ES33),0)=ROUND(I33,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D33,Q$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FA33)","v":0},{"$f":"AND(R$21>=$D33,R$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FB33)","v":0},{"$f":"AND(S$21>=$D33,S$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FC33)","v":0},{"$f":"AND(T$21>=$D33,T$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FD33)","v":40387.735714285714},{"$f":"AND(U$21>=$D33,U$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FE33)","v":40387.735714285714},{"$f":"AND(V$21>=$D33,V$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FF33)","v":40387.735714285714},{"$f":"AND(W$21>=$D33,W$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FG33)","v":40387.735714285714},{"$f":"AND(X$21>=$D33,X$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FH33)","v":40387.735714285714},{"$f":"AND(Y$21>=$D33,Y$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FI33)","v":40387.735714285714},{"$f":"AND(Z$21>=$D33,Z$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FJ33)","v":40387.735714285714},{"$f":"AND(AA$21>=$D33,AA$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FK33)","v":0},{"$f":"AND(AB$21>=$D33,AB$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FL33)","v":0},{"$f":"AND(AC$21>=$D33,AC$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FM33)","v":0},{"$f":"AND(AD$21>=$D33,AD$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FN33)","v":0},{"$f":"AND(AE$21>=$D33,AE$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FO33)","v":0},{"$f":"AND(AF$21>=$D33,AF$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FP33)","v":0},{"$f":"AND(AG$21>=$D33,AG$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FQ33)","v":0},{"$f":"AND(AH$21>=$D33,AH$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FR33)","v":0},{"$f":"AND(AI$21>=$D33,AI$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FS33)","v":0},{"$f":"AND(AJ$21>=$D33,AJ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FT33)","v":0},{"$f":"AND(AK$21>=$D33,AK$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FU33)","v":0},{"$f":"AND(AL$21>=$D33,AL$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FV33)","v":0},{"$f":"AND(AM$21>=$D33,AM$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FW33)","v":0},{"$f":"AND(AN$21>=$D33,AN$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FX33)","v":0},{"$f":"AND(AO$21>=$D33,AO$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FY33)","v":0},{"$f":"AND(AP$21>=$D33,AP$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,FZ33)","v":0},{"$f":"AND(AQ$21>=$D33,AQ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GA33)","v":0},{"$f":"AND(AR$21>=$D33,AR$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GB33)","v":0},{"$f":"AND(AS$21>=$D33,AS$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GC33)","v":0},{"$f":"AND(AT$21>=$D33,AT$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GD33)","v":0},{"$f":"AND(AU$21>=$D33,AU$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GE33)","v":0},{"$f":"AND(AV$21>=$D33,AV$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GF33)","v":0},{"$f":"AND(AW$21>=$D33,AW$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GG33)","v":0},{"$f":"AND(AX$21>=$D33,AX$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GH33)","v":0},{"$f":"AND(AY$21>=$D33,AY$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GI33)","v":0},{"$f":"AND(AZ$21>=$D33,AZ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GJ33)","v":0},{"$f":"AND(BA$21>=$D33,BA$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GK33)","v":0},{"$f":"AND(BB$21>=$D33,BB$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GL33)","v":0},{"$f":"AND(BC$21>=$D33,BC$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GM33)","v":0},{"$f":"AND(BD$21>=$D33,BD$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GN33)","v":0},{"$f":"AND(BE$21>=$D33,BE$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GO33)","v":0},{"$f":"AND(BF$21>=$D33,BF$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GP33)","v":0},{"$f":"AND(BG$21>=$D33,BG$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GQ33)","v":0},{"$f":"AND(BH$21>=$D33,BH$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GR33)","v":0},{"$f":"AND(BI$21>=$D33,BI$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GS33)","v":0},{"$f":"AND(BJ$21>=$D33,BJ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GT33)","v":0},{"$f":"AND(BK$21>=$D33,BK$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GU33)","v":0},{"$f":"AND(BL$21>=$D33,BL$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GV33)","v":0},{"$f":"AND(BM$21>=$D33,BM$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GW33)","v":0},{"$f":"AND(BN$21>=$D33,BN$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GX33)","v":0},{"$f":"AND(BO$21>=$D33,BO$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GY33)","v":0},{"$f":"AND(BP$21>=$D33,BP$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,GZ33)","v":0},{"$f":"AND(BQ$21>=$D33,BQ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HA33)","v":0},{"$f":"AND(BR$21>=$D33,BR$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HB33)","v":0},{"$f":"AND(BS$21>=$D33,BS$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HC33)","v":0},{"$f":"AND(BT$21>=$D33,BT$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HD33)","v":0},{"$f":"AND(BU$21>=$D33,BU$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HE33)","v":0},{"$f":"AND(BV$21>=$D33,BV$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HF33)","v":0},{"$f":"AND(BW$21>=$D33,BW$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HG33)","v":0},{"$f":"AND(BX$21>=$D33,BX$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HH33)","v":0},{"$f":"AND(BY$21>=$D33,BY$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HI33)","v":0},{"$f":"AND(BZ$21>=$D33,BZ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HJ33)","v":0},{"$f":"AND(CA$21>=$D33,CA$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HK33)","v":0},{"$f":"AND(CB$21>=$D33,CB$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HL33)","v":0},{"$f":"AND(CC$21>=$D33,CC$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HM33)","v":0},{"$f":"AND(CD$21>=$D33,CD$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HN33)","v":0},{"$f":"AND(CE$21>=$D33,CE$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HO33)","v":0},{"$f":"AND(CF$21>=$D33,CF$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HP33)","v":0},{"$f":"AND(CG$21>=$D33,CG$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HQ33)","v":0},{"$f":"AND(CH$21>=$D33,CH$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HR33)","v":0},{"$f":"AND(CI$21>=$D33,CI$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HS33)","v":0},{"$f":"AND(CJ$21>=$D33,CJ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HT33)","v":0},{"$f":"AND(CK$21>=$D33,CK$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HU33)","v":0},{"$f":"AND(CL$21>=$D33,CL$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HV33)","v":0},{"$f":"AND(CM$21>=$D33,CM$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HW33)","v":0},{"$f":"AND(CN$21>=$D33,CN$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HX33)","v":0},{"$f":"AND(CO$21>=$D33,CO$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HY33)","v":0},{"$f":"AND(CP$21>=$D33,CP$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,HZ33)","v":0},{"$f":"AND(CQ$21>=$D33,CQ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IA33)","v":0},{"$f":"AND(CR$21>=$D33,CR$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IB33)","v":0},{"$f":"AND(CS$21>=$D33,CS$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IC33)","v":0},{"$f":"AND(CT$21>=$D33,CT$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,ID33)","v":0},{"$f":"AND(CU$21>=$D33,CU$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IE33)","v":0},{"$f":"AND(CV$21>=$D33,CV$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IF33)","v":0},{"$f":"AND(CW$21>=$D33,CW$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IG33)","v":0},{"$f":"AND(CX$21>=$D33,CX$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IH33)","v":0},{"$f":"AND(CY$21>=$D33,CY$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,II33)","v":0},{"$f":"AND(CZ$21>=$D33,CZ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IJ33)","v":0},{"$f":"AND(DA$21>=$D33,DA$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IK33)","v":0},{"$f":"AND(DB$21>=$D33,DB$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IL33)","v":0},{"$f":"AND(DC$21>=$D33,DC$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IM33)","v":0},{"$f":"AND(DD$21>=$D33,DD$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IN33)","v":0},{"$f":"AND(DE$21>=$D33,DE$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IO33)","v":0},{"$f":"AND(DF$21>=$D33,DF$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IP33)","v":0},{"$f":"AND(DG$21>=$D33,DG$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IQ33)","v":0},{"$f":"AND(DH$21>=$D33,DH$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IR33)","v":0},{"$f":"AND(DI$21>=$D33,DI$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IS33)","v":0},{"$f":"AND(DJ$21>=$D33,DJ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IT33)","v":0},{"$f":"AND(DK$21>=$D33,DK$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IU33)","v":0},{"$f":"AND(DL$21>=$D33,DL$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IV33)","v":0},{"$f":"AND(DM$21>=$D33,DM$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IW33)","v":0},{"$f":"AND(DN$21>=$D33,DN$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IX33)","v":0},{"$f":"AND(DO$21>=$D33,DO$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IY33)","v":0},{"$f":"AND(DP$21>=$D33,DP$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,IZ33)","v":0},{"$f":"AND(DQ$21>=$D33,DQ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JA33)","v":0},{"$f":"AND(DR$21>=$D33,DR$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JB33)","v":0},{"$f":"AND(DS$21>=$D33,DS$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JC33)","v":0},{"$f":"AND(DT$21>=$D33,DT$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JD33)","v":0},{"$f":"AND(DU$21>=$D33,DU$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JE33)","v":0},{"$f":"AND(DV$21>=$D33,DV$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JF33)","v":0},{"$f":"AND(DW$21>=$D33,DW$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JG33)","v":0},{"$f":"AND(DX$21>=$D33,DX$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JH33)","v":0},{"$f":"AND(DY$21>=$D33,DY$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JI33)","v":0},{"$f":"AND(DZ$21>=$D33,DZ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JJ33)","v":0},{"$f":"AND(EA$21>=$D33,EA$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JK33)","v":0},{"$f":"AND(EB$21>=$D33,EB$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JL33)","v":0},{"$f":"AND(EC$21>=$D33,EC$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JM33)","v":0},{"$f":"AND(ED$21>=$D33,ED$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JN33)","v":0},{"$f":"AND(EE$21>=$D33,EE$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JO33)","v":0},{"$f":"AND(EF$21>=$D33,EF$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JP33)","v":0},{"$f":"AND(EG$21>=$D33,EG$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JQ33)","v":0},{"$f":"AND(EH$21>=$D33,EH$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JR33)","v":0},{"$f":"AND(EI$21>=$D33,EI$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JS33)","v":0},{"$f":"AND(EJ$21>=$D33,EJ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JT33)","v":0},{"$f":"AND(EK$21>=$D33,EK$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JU33)","v":0},{"$f":"AND(EL$21>=$D33,EL$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JV33)","v":0},{"$f":"AND(EM$21>=$D33,EM$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JW33)","v":0},{"$f":"AND(EN$21>=$D33,EN$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JX33)","v":0},{"$f":"AND(EO$21>=$D33,EO$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JY33)","v":0},{"$f":"AND(EP$21>=$D33,EP$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,JZ33)","v":0},{"$f":"AND(EQ$21>=$D33,EQ$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,KA33)","v":0},{"$f":"AND(ER$21>=$D33,ER$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,KB33)","v":0},{"$f":"AND(ES$21>=$D33,ES$21<=$E33)*IF(OR($F33=\"Straight-Line\",$F33=\"Detail\"),$I33/$EX33,KC33)","v":0},null,{"$f":"I33","v":282714.15000000002},{"$f":"INDEX($Q$22:$ES$22,1,$D33+1)","v":"2024-11-30"},{"$f":"INDEX($Q$22:$ES$22,1,$E33+1)","v":"2025-05-31"},{"$f":"+E33-D33+1","v":7},{"$f":"F33","v":"Straight-Line"},{"$f":"EX33/Scurve_Dist","v":1.1666666666666667},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"[Item]",null,0,0,"Straight-Line",{"$f":"I34/Units_SF_M2","v":0},{"$f":"I34/Units_BTR","v":0},0,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q34:ES34),0)=ROUND(I34,0),\"\",\"Incomplete\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I34","v":0},{"$f":"INDEX($Q$22:$ES$22,1,$D34+1)","v":"2024-08-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E34+1)","v":"2024-08-31"},{"$f":"+E34-D34+1","v":1},{"$f":"F34","v":"Straight-Line"},{"$f":"EX34/Scurve_Dist","v":0.16666666666666666},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Hard Costs (Horizontal)",null,{"$f":"MIN(D31:D34)","v":0},{"$f":"MAX(E31:E34)","v":9},null,{"$f":"SUM(G31:G34)","v":165.37596518105849},{"$f":"SUM(H31:H34)","v":21203.561249999999},{"$f":"SUM(I31:I34)","v":5936997.1500000004},null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q35:ES35),0)=ROUND(I35,0),\"\",\"Incomplete\")","v":""},{"$f":"SUM(Q31:Q34)","v":0},55469.042448985369,278415.64339832385,855598.54193061672,1434807.2436506457,1434807.2436506455,892829.9106665873,565198.51037663931,342251.90942730044,77619.104450256156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW31:AW34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI31:DI34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO31:EO34)","v":0},{"$f":"SUM(EP31:EP34)","v":0},{"$f":"SUM(EQ31:EQ34)","v":0},{"$f":"SUM(ER31:ER34)","v":0},{"$f":"SUM(ES31:ES34)","v":0},null,null,"# of Hard Cost (Horizontal) Items",{"$f":"COUNTA($B$31:$B$34)","v":4}]
[]
[null,"Hard Costs (Vertical Construction)",null,"ADD ITEM","DEL. ITEM"]
[null,{"$f":"B101","v":"1A. 1Bd 1/Bth"},null,5,{"$f":"D38+10-1","v":14},"S-Curve",{"$f":"I38/Units_SF_M2","v":20.857938718662954},{"$f":"I38/Units_BTR","v":2674.2857142857142},{"$f":"C101*D101*120","v":748800},null,"$120/SF; Per comps",null,null,null,null,{"$f":"IF(ROUND(SUM(Q38:ES38),0)=ROUND(I38,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D38,Q$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,FA38)","v":0},0,0,0,0,5141.3919640371541,20822.524621421315,59419.967905687139,119519.24309122143,169496.87241763296,{"$f":"AND(AA$21>=$D38,AA$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,FK38)","v":169496.87241763296},119519.24309122148,59419.967905687125,20822.524621421264,5141.3919640371651,0,0,0,0,0,{"$f":"AND(AK$21>=$D38,AK$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,FU38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AU$21>=$D38,AU$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,GE38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BE$21>=$D38,BE$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,GO38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BO$21>=$D38,BO$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,GY38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$21>=$D38,BY$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,HI38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CI$21>=$D38,CI$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,HS38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CS$21>=$D38,CS$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,IC38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DC$21>=$D38,DC$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,IM38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DM$21>=$D38,DM$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,IW38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DW$21>=$D38,DW$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,JG38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EG$21>=$D38,EG$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,JQ38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EQ$21>=$D38,EQ$21<=$E38)*IF(OR($F38=\"Straight-Line\",$F38=\"Detail\"),$I38/$EX38,KA38)","v":0},0,0,null,{"$f":"I38","v":748800},{"$f":"INDEX($Q$22:$ES$22,1,$D38+1)","v":"2025-01-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E38+1)","v":"2025-10-31"},{"$f":"+E38-D38+1","v":10},{"$f":"F38","v":"S-Curve"},{"$f":"EX38/Scurve_Dist","v":1.6666666666666667},{"$f":"AND($EY38=\"S-Curve\",FA$22>=$EV38,FA$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV38))*12+MONTH(FA$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV38))*12+MONTH(FA$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,5141.3919640371541,20822.524621421315,59419.967905687139,119519.24309122143,169496.87241763296,169496.87241763296,119519.24309122148,59419.967905687125,20822.524621421264,5141.3919640371651,0,{"$f":"AND($EY38=\"S-Curve\",FQ$22>=$EV38,FQ$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV38))*12+MONTH(FQ$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV38))*12+MONTH(FQ$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",GG$22>=$EV38,GG$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV38))*12+MONTH(GG$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV38))*12+MONTH(GG$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",GW$22>=$EV38,GW$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV38))*12+MONTH(GW$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV38))*12+MONTH(GW$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",HM$22>=$EV38,HM$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV38))*12+MONTH(HM$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV38))*12+MONTH(HM$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",IC$22>=$EV38,IC$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV38))*12+MONTH(IC$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV38))*12+MONTH(IC$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",IS$22>=$EV38,IS$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV38))*12+MONTH(IS$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV38))*12+MONTH(IS$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",JI$22>=$EV38,JI$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV38))*12+MONTH(JI$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV38))*12+MONTH(JI$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY38=\"S-Curve\",JY$22>=$EV38,JY$22<=$EW38)*(_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV38))*12+MONTH(JY$22)-MONTH($EV38)+1,$EX38/2,$EZ38,TRUE)-_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV38))*12+MONTH(JY$22)-MONTH($EV38),$EX38/2,$EZ38,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX38/2,$EZ38,TRUE))*$EU38","v":0},0,0,0,0]
[null,{"$f":"B102","v":"1B. 1Bd 1.5/Bth"},null,6,{"$f":"D39+10-1","v":15},"S-Curve",{"$f":"I39/Units_SF_M2","v":2.6114206128133706},{"$f":"I39/Units_BTR","v":334.82142857142856},{"$f":"C102*D102*125","v":93750},null,"$125/SF; Per comps",null,null,null,null,"",0,0,0,0,0,0,643.70392177949145,2606.9867564880451,7439.3990266535375,14963.847542470632,21221.062752608294,21221.062752608294,14963.847542470638,7439.3990266535366,2606.9867564880392,643.70392177949282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,93750,"2025-02-28","2025-11-30",10,"S-Curve",1.6666666666666667,0,0,0,0,0,0,643.70392177949145,2606.9867564880451,7439.3990266535375,14963.847542470632,21221.062752608294,21221.062752608294,14963.847542470638,7439.3990266535366,2606.9867564880392,643.70392177949282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2A. 2Bd 2/Bth",null,7,16,"Straight-Line",33.003342618384401,4231.5,{"$f":"C103*D103*130","v":1184820},null,"$130/SF; Per comps",null,null,null,null,"",{"$f":"AND(Q$21>=$D40,Q$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FA40)","v":0},{"$f":"AND(R$21>=$D40,R$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FB40)","v":0},{"$f":"AND(S$21>=$D40,S$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FC40)","v":0},{"$f":"AND(T$21>=$D40,T$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FD40)","v":0},{"$f":"AND(U$21>=$D40,U$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FE40)","v":0},{"$f":"AND(V$21>=$D40,V$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FF40)","v":0},{"$f":"AND(W$21>=$D40,W$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FG40)","v":0},{"$f":"AND(X$21>=$D40,X$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FH40)","v":118482},{"$f":"AND(Y$21>=$D40,Y$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FI40)","v":118482},{"$f":"AND(Z$21>=$D40,Z$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FJ40)","v":118482},{"$f":"AND(AA$21>=$D40,AA$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FK40)","v":118482},{"$f":"AND(AB$21>=$D40,AB$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FL40)","v":118482},{"$f":"AND(AC$21>=$D40,AC$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FM40)","v":118482},{"$f":"AND(AD$21>=$D40,AD$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FN40)","v":118482},{"$f":"AND(AE$21>=$D40,AE$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FO40)","v":118482},{"$f":"AND(AF$21>=$D40,AF$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FP40)","v":118482},{"$f":"AND(AG$21>=$D40,AG$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FQ40)","v":118482},{"$f":"AND(AH$21>=$D40,AH$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FR40)","v":0},{"$f":"AND(AI$21>=$D40,AI$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FS40)","v":0},{"$f":"AND(AJ$21>=$D40,AJ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FT40)","v":0},{"$f":"AND(AK$21>=$D40,AK$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FU40)","v":0},{"$f":"AND(AL$21>=$D40,AL$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FV40)","v":0},{"$f":"AND(AM$21>=$D40,AM$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FW40)","v":0},{"$f":"AND(AN$21>=$D40,AN$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FX40)","v":0},{"$f":"AND(AO$21>=$D40,AO$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FY40)","v":0},{"$f":"AND(AP$21>=$D40,AP$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,FZ40)","v":0},{"$f":"AND(AQ$21>=$D40,AQ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GA40)","v":0},{"$f":"AND(AR$21>=$D40,AR$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GB40)","v":0},{"$f":"AND(AS$21>=$D40,AS$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GC40)","v":0},{"$f":"AND(AT$21>=$D40,AT$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GD40)","v":0},{"$f":"AND(AU$21>=$D40,AU$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GE40)","v":0},{"$f":"AND(AV$21>=$D40,AV$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GF40)","v":0},{"$f":"AND(AW$21>=$D40,AW$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GG40)","v":0},{"$f":"AND(AX$21>=$D40,AX$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GH40)","v":0},{"$f":"AND(AY$21>=$D40,AY$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GI40)","v":0},{"$f":"AND(AZ$21>=$D40,AZ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GJ40)","v":0},{"$f":"AND(BA$21>=$D40,BA$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GK40)","v":0},{"$f":"AND(BB$21>=$D40,BB$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GL40)","v":0},{"$f":"AND(BC$21>=$D40,BC$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GM40)","v":0},{"$f":"AND(BD$21>=$D40,BD$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GN40)","v":0},{"$f":"AND(BE$21>=$D40,BE$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GO40)","v":0},{"$f":"AND(BF$21>=$D40,BF$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GP40)","v":0},{"$f":"AND(BG$21>=$D40,BG$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GQ40)","v":0},{"$f":"AND(BH$21>=$D40,BH$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GR40)","v":0},{"$f":"AND(BI$21>=$D40,BI$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GS40)","v":0},{"$f":"AND(BJ$21>=$D40,BJ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GT40)","v":0},{"$f":"AND(BK$21>=$D40,BK$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GU40)","v":0},{"$f":"AND(BL$21>=$D40,BL$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GV40)","v":0},{"$f":"AND(BM$21>=$D40,BM$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GW40)","v":0},{"$f":"AND(BN$21>=$D40,BN$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GX40)","v":0},{"$f":"AND(BO$21>=$D40,BO$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GY40)","v":0},{"$f":"AND(BP$21>=$D40,BP$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,GZ40)","v":0},{"$f":"AND(BQ$21>=$D40,BQ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HA40)","v":0},{"$f":"AND(BR$21>=$D40,BR$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HB40)","v":0},{"$f":"AND(BS$21>=$D40,BS$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HC40)","v":0},{"$f":"AND(BT$21>=$D40,BT$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HD40)","v":0},{"$f":"AND(BU$21>=$D40,BU$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HE40)","v":0},{"$f":"AND(BV$21>=$D40,BV$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HF40)","v":0},{"$f":"AND(BW$21>=$D40,BW$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HG40)","v":0},{"$f":"AND(BX$21>=$D40,BX$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HH40)","v":0},{"$f":"AND(BY$21>=$D40,BY$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HI40)","v":0},{"$f":"AND(BZ$21>=$D40,BZ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HJ40)","v":0},{"$f":"AND(CA$21>=$D40,CA$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HK40)","v":0},{"$f":"AND(CB$21>=$D40,CB$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HL40)","v":0},{"$f":"AND(CC$21>=$D40,CC$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HM40)","v":0},{"$f":"AND(CD$21>=$D40,CD$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HN40)","v":0},{"$f":"AND(CE$21>=$D40,CE$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HO40)","v":0},{"$f":"AND(CF$21>=$D40,CF$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HP40)","v":0},{"$f":"AND(CG$21>=$D40,CG$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HQ40)","v":0},{"$f":"AND(CH$21>=$D40,CH$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HR40)","v":0},{"$f":"AND(CI$21>=$D40,CI$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HS40)","v":0},{"$f":"AND(CJ$21>=$D40,CJ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HT40)","v":0},{"$f":"AND(CK$21>=$D40,CK$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HU40)","v":0},{"$f":"AND(CL$21>=$D40,CL$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HV40)","v":0},{"$f":"AND(CM$21>=$D40,CM$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HW40)","v":0},{"$f":"AND(CN$21>=$D40,CN$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HX40)","v":0},{"$f":"AND(CO$21>=$D40,CO$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HY40)","v":0},{"$f":"AND(CP$21>=$D40,CP$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,HZ40)","v":0},{"$f":"AND(CQ$21>=$D40,CQ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IA40)","v":0},{"$f":"AND(CR$21>=$D40,CR$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IB40)","v":0},{"$f":"AND(CS$21>=$D40,CS$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IC40)","v":0},{"$f":"AND(CT$21>=$D40,CT$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,ID40)","v":0},{"$f":"AND(CU$21>=$D40,CU$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IE40)","v":0},{"$f":"AND(CV$21>=$D40,CV$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IF40)","v":0},{"$f":"AND(CW$21>=$D40,CW$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IG40)","v":0},{"$f":"AND(CX$21>=$D40,CX$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IH40)","v":0},{"$f":"AND(CY$21>=$D40,CY$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,II40)","v":0},{"$f":"AND(CZ$21>=$D40,CZ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IJ40)","v":0},{"$f":"AND(DA$21>=$D40,DA$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IK40)","v":0},{"$f":"AND(DB$21>=$D40,DB$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IL40)","v":0},{"$f":"AND(DC$21>=$D40,DC$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IM40)","v":0},{"$f":"AND(DD$21>=$D40,DD$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IN40)","v":0},{"$f":"AND(DE$21>=$D40,DE$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IO40)","v":0},{"$f":"AND(DF$21>=$D40,DF$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IP40)","v":0},{"$f":"AND(DG$21>=$D40,DG$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IQ40)","v":0},{"$f":"AND(DH$21>=$D40,DH$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IR40)","v":0},{"$f":"AND(DI$21>=$D40,DI$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IS40)","v":0},{"$f":"AND(DJ$21>=$D40,DJ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IT40)","v":0},{"$f":"AND(DK$21>=$D40,DK$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IU40)","v":0},{"$f":"AND(DL$21>=$D40,DL$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IV40)","v":0},{"$f":"AND(DM$21>=$D40,DM$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IW40)","v":0},{"$f":"AND(DN$21>=$D40,DN$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IX40)","v":0},{"$f":"AND(DO$21>=$D40,DO$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IY40)","v":0},{"$f":"AND(DP$21>=$D40,DP$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,IZ40)","v":0},{"$f":"AND(DQ$21>=$D40,DQ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JA40)","v":0},{"$f":"AND(DR$21>=$D40,DR$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JB40)","v":0},{"$f":"AND(DS$21>=$D40,DS$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JC40)","v":0},{"$f":"AND(DT$21>=$D40,DT$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JD40)","v":0},{"$f":"AND(DU$21>=$D40,DU$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JE40)","v":0},{"$f":"AND(DV$21>=$D40,DV$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JF40)","v":0},{"$f":"AND(DW$21>=$D40,DW$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JG40)","v":0},{"$f":"AND(DX$21>=$D40,DX$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JH40)","v":0},{"$f":"AND(DY$21>=$D40,DY$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JI40)","v":0},{"$f":"AND(DZ$21>=$D40,DZ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JJ40)","v":0},{"$f":"AND(EA$21>=$D40,EA$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JK40)","v":0},{"$f":"AND(EB$21>=$D40,EB$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JL40)","v":0},{"$f":"AND(EC$21>=$D40,EC$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JM40)","v":0},{"$f":"AND(ED$21>=$D40,ED$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JN40)","v":0},{"$f":"AND(EE$21>=$D40,EE$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JO40)","v":0},{"$f":"AND(EF$21>=$D40,EF$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JP40)","v":0},{"$f":"AND(EG$21>=$D40,EG$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JQ40)","v":0},{"$f":"AND(EH$21>=$D40,EH$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JR40)","v":0},{"$f":"AND(EI$21>=$D40,EI$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JS40)","v":0},{"$f":"AND(EJ$21>=$D40,EJ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JT40)","v":0},{"$f":"AND(EK$21>=$D40,EK$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JU40)","v":0},{"$f":"AND(EL$21>=$D40,EL$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JV40)","v":0},{"$f":"AND(EM$21>=$D40,EM$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JW40)","v":0},{"$f":"AND(EN$21>=$D40,EN$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JX40)","v":0},{"$f":"AND(EO$21>=$D40,EO$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JY40)","v":0},{"$f":"AND(EP$21>=$D40,EP$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,JZ40)","v":0},{"$f":"AND(EQ$21>=$D40,EQ$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,KA40)","v":0},{"$f":"AND(ER$21>=$D40,ER$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,KB40)","v":0},{"$f":"AND(ES$21>=$D40,ES$21<=$E40)*IF(OR($F40=\"Straight-Line\",$F40=\"Detail\"),$I40/$EX40,KC40)","v":0},null,1184820,"2025-03-31","2025-12-31",10,"Straight-Line",1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2B. 2Bd 2.5/Bth",null,8,17,"Straight-Line",6.4676880222841229,829.25,{"$f":"C104*D104*155","v":232190},null,"$155/SF; Per comps",null,null,null,null,"",0,0,0,0,0,0,0,0,23219,23219,23219,23219,23219,23219,23219,23219,23219,23219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,232190,"2025-04-30","2026-01-31",10,"Straight-Line",1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3A. 3Bd 1.5/Bth",null,9,18,"Straight-Line",10.569359331476322,1355.1428571428571,{"$f":"C105*D105*155","v":379440},null,"$155/SF; Per comps",null,null,null,null,"",0,0,0,0,0,0,0,0,0,37944,37944,37944,37944,37944,37944,37944,37944,37944,37944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,379440,"2025-05-31","2026-02-28",10,"Straight-Line",1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3B. 3Bd 2/Bth",null,10,19,"Straight-Line",66.225626740947078,8491.0714285714294,{"$f":"C106*D106*150","v":2377500},null,"$150/SF; Per comps",null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,237750,237750,237750,237750,237750,237750,237750,237750,237750,237750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2377500,"2025-06-30","2026-03-31",10,"Straight-Line",1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Clubhouse/Amenities",null,13,18,"Straight-Line",26.462395543175486,3392.8571428571427,950000,null,"Estimate from previous projects",null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,158333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,950000,"2025-09-30","2026-02-28",6,"Straight-Line",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"[Item]",null,0,0,"Straight-Line",0,0,0,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,"2024-08-31","2024-08-31",1,"Straight-Line",0.16666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Hard Costs (Vertical)",null,{"$f":"MIN(D38:D45)","v":0},{"$f":"MAX(E38:E45)","v":19},null,{"$f":"SUM(G38:G45)","v":166.19777158774374},{"$f":"SUM(H38:H45)","v":21308.928571428569},{"$f":"SUM(I38:I45)","v":5966500},null,null,null,null,null,null,"",{"$f":"SUM(Q38:Q45)","v":0},0,0,0,0,5141.3919640371541,21466.228543200807,180508.95466217518,268659.64211787499,364105.71996010363,608112.93517024128,558135.30584382976,491778.81544815778,603990.25698140811,583476.71205385856,576372.0372551129,575728.33333333337,457246.33333333337,434027.33333333337,237750,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW38:AW45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC38:CC45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI38:DI45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO38:EO45)","v":0},{"$f":"SUM(EP38:EP45)","v":0},{"$f":"SUM(EQ38:EQ45)","v":0},{"$f":"SUM(ER38:ER45)","v":0},{"$f":"SUM(ES38:ES45)","v":0},null,null,"# of Hard Cost (Vertical) Items",{"$f":"COUNTA($B$38:$B$45)","v":8}]
[]
[null,"Soft Costs",null,"ADD ITEM","DEL. ITEM"]
[null,"Architecture & Engineering",null,1,19,"Straight-Line",{"$f":"I49/Units_SF_M2","v":19.894424206128136},{"$f":"I49/Units_BTR","v":2550.7493892857142},{"$f":"(I35+I46)*0.06","v":714209.82900000003},null,"6% of Hard Cost; per internal guidelines",null,null,null,null,{"$f":"IF(ROUND(SUM(Q49:ES49),0)=ROUND(I49,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D49,Q$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,FA49)","v":0},37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,{"$f":"AND(AA$21>=$D49,AA$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,FK49)","v":37589.991000000002},37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,37589.991000000002,{"$f":"AND(AK$21>=$D49,AK$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,FU49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(AU$21>=$D49,AU$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,GE49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BE$21>=$D49,BE$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,GO49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BO$21>=$D49,BO$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,GY49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(BY$21>=$D49,BY$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,HI49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CI$21>=$D49,CI$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,HS49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(CS$21>=$D49,CS$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,IC49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DC$21>=$D49,DC$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,IM49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DM$21>=$D49,DM$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,IW49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(DW$21>=$D49,DW$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,JG49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EG$21>=$D49,EG$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,JQ49)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AND(EQ$21>=$D49,EQ$21<=$E49)*IF(OR($F49=\"Straight-Line\",$F49=\"Detail\"),$I49/$EX49,KA49)","v":0},0,0,null,{"$f":"I49","v":714209.82900000003},{"$f":"INDEX($Q$22:$ES$22,1,$D49+1)","v":"2024-09-30"},{"$f":"INDEX($Q$22:$ES$22,1,$E49+1)","v":"2026-03-31"},{"$f":"+E49-D49+1","v":19},{"$f":"F49","v":"Straight-Line"},{"$f":"EX49/Scurve_Dist","v":3.1666666666666665},{"$f":"AND($EY49=\"S-Curve\",FA$22>=$EV49,FA$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV49))*12+MONTH(FA$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(FA$22)-YEAR($EV49))*12+MONTH(FA$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",FQ$22>=$EV49,FQ$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV49))*12+MONTH(FQ$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(FQ$22)-YEAR($EV49))*12+MONTH(FQ$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",GG$22>=$EV49,GG$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV49))*12+MONTH(GG$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(GG$22)-YEAR($EV49))*12+MONTH(GG$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",GW$22>=$EV49,GW$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV49))*12+MONTH(GW$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(GW$22)-YEAR($EV49))*12+MONTH(GW$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",HM$22>=$EV49,HM$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV49))*12+MONTH(HM$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(HM$22)-YEAR($EV49))*12+MONTH(HM$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",IC$22>=$EV49,IC$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV49))*12+MONTH(IC$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(IC$22)-YEAR($EV49))*12+MONTH(IC$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",IS$22>=$EV49,IS$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV49))*12+MONTH(IS$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(IS$22)-YEAR($EV49))*12+MONTH(IS$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",JI$22>=$EV49,JI$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV49))*12+MONTH(JI$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(JI$22)-YEAR($EV49))*12+MONTH(JI$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND($EY49=\"S-Curve\",JY$22>=$EV49,JY$22<=$EW49)*(_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV49))*12+MONTH(JY$22)-MONTH($EV49)+1,$EX49/2,$EZ49,TRUE)-_xlfn.NORM.DIST((YEAR(JY$22)-YEAR($EV49))*12+MONTH(JY$22)-MONTH($EV49),$EX49/2,$EZ49,TRUE))/(1-2*_xlfn.NORM.DIST(0,$EX49/2,$EZ49,TRUE))*$EU49","v":0},0,0,0,0]
[null,"Construction Management",null,3,19,"Straight-Line",{"$f":"I50/Units_SF_M2","v":6.6314747353760444},{"$f":"I50/Units_BTR","v":850.24979642857147},{"$f":"(I35+I46)*0.02","v":238069.943},null,"2% of Hard Cost; per quote from CM",null,null,null,null,"",0,0,0,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,14004.114294117648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I50","v":238069.943},{"$f":"INDEX($Q$22:$ES$22,1,$D50+1)","v":"2024-11-30"},{"$f":"INDEX($Q$22:$ES$22,1,$E50+1)","v":"2026-03-31"},{"$f":"+E50-D50+1","v":17},{"$f":"F50","v":"Straight-Line"},{"$f":"EX50/Scurve_Dist","v":2.8333333333333335},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marketing and Leasing",null,9,19,"Straight-Line",{"$f":"I51/Units_SF_M2","v":4.1782729805013927},{"$f":"I51/Units_BTR","v":535.71428571428567},150000,null,"150k estimate",null,null,null,null,"",0,0,0,0,0,0,0,0,0,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,13636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I51","v":150000},{"$f":"INDEX($Q$22:$ES$22,1,$D51+1)","v":"2025-05-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E51+1)","v":"2026-03-31"},{"$f":"+E51-D51+1","v":11},{"$f":"F51","v":"Straight-Line"},{"$f":"EX51/Scurve_Dist","v":1.8333333333333333},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"[Item]",null,0,0,"Straight-Line",{"$f":"I52/Units_SF_M2","v":0},{"$f":"I52/Units_BTR","v":0},0,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q52:ES52),0)=ROUND(I52,0),\"\",\"Incomplete\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I52","v":0},{"$f":"INDEX($Q$22:$ES$22,1,$D52+1)","v":"2024-08-31"},{"$f":"INDEX($Q$22:$ES$22,1,$E52+1)","v":"2024-08-31"},{"$f":"+E52-D52+1","v":1},{"$f":"F52","v":"Straight-Line"},{"$f":"EX52/Scurve_Dist","v":0.16666666666666666},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fee",{"$f":"Dev_Fee_Total/SUM(I49:I52,I46,I28)","v":0.03},3,19,"Straight-Line",{"$f":"I53/Units_SF_M2","v":41.067643263509751},{"$f":"I53/Units_BTR","v":5265.4585470000002},{"$f":"SUM(I49:I52,I46,I28)*0.03","v":1474328.39316},null,null,null,null,null,null,"",0,0,0,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,86725.199597647064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"I53","v":1474328.39316},{"$f":"INDEX($Q$22:$ES$22,1,$D53+1)","v":"2024-11-30"},{"$f":"INDEX($Q$22:$ES$22,1,$E53+1)","v":"2026-03-31"},{"$f":"+E53-D53+1","v":17},{"$f":"F53","v":"Straight-Line"},{"$f":"EX53/Scurve_Dist","v":2.8333333333333335},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Soft Costs",null,{"$f":"MIN(D49:D53)","v":0},{"$f":"MAX(E49:E53)","v":19},null,{"$f":"SUM(G49:G53)","v":71.771815185515322},{"$f":"SUM(H49:H53)","v":9202.1720184285714},{"$f":"SUM(I49:I53)","v":2576608.1651599999},null,null,null,null,null,null,"",{"$f":"SUM(Q49:Q53)","v":0},37589.991000000002,37589.991000000002,138319.30489176471,138319.30489176471,138319.30489176471,138319.30489176471,138319.30489176471,138319.30489176471,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,151955.66852812836,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW49:AW53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC49:CC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DI49:DI53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO49:EO53)","v":0},0,0,0,0,null,null,"# of Soft Cost Items",{"$f":"COUNTA($B$49:$B$53)","v":5}]
[]
[null,"Total Project Cost before Financing",null,null,null,null,{"$f":"+G54+G46+G28","v":1409.9890853805016},{"$f":"+H54+H46+H28","v":180780.74344699999},{"$f":"I28+I35+I46+I54","v":56555605.315159999},null,null,null,null,null,null,null,{"$f":"Q28+Q35+Q46+Q54","v":42075500},{"$f":"R28+R35+R46+R54","v":93059.03344898537},316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,760068.60369836958,710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD28+CD35+CD46+CD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP28+EP35+EP46+EP54","v":0},0,0,0]
[]
[null,"Carry Costs",null,null,null,"% of Lease-Up Income to Use to Pay Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOURCES AND USES CALCULATIONS",null,null,null,null,"Total",{"$f":"FA3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GG3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HM3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IS3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"Capitalized Construction Interest",null,null,null,1,{"$f":"I59/Units_SF_M2","v":89.984517478735157},{"$f":"I59/Units_BTR","v":11537.300633880686},{"$f":"SUM(Q59:ES59)","v":3230444.177486592},null,null,null,null,null,null,null,{"$f":"FA65","v":0},{"$f":"FB65","v":879.69782056141639},1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,117786.53778771123,119051.46049122895,120272.02601002307,121447.90166520812,122578.75228280708,123664.24017503804,124704.02512146071,125697.76434998156,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HN65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ65","v":0},{"$f":"KA65","v":0},{"$f":"KB65","v":0},{"$f":"KC65","v":0},null,"Total Development Costs (before Carry Costs)",null,null,null,null,{"$f":"SUM(FA59:KC59)","v":56555605.315159999},{"$f":"Q28+Q35+Q46+Q54","v":42075500},{"$f":"R28+R35+R46+R54","v":93059.03344898537},316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,760068.60369836958,710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD28+CD35+CD46+CD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EP28+EP35+EP46+EP54","v":0},0,0,0]
[null,"Financing Fees",null,{"$f":"MIN(D28,D35,D46,D54)","v":0},{"$f":"D60","v":0},"Straight-Line",{"$f":"I60/Units_SF_M2","v":3.3426183844011144},{"$f":"I60/Units_BTR","v":428.57142857142856},120000,null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q60:ES60),0)=ROUND(I60,0),\"\",\"Incomplete\")","v":""},{"$f":"AND(Q$21>=$D60,Q$21<=$E60)*$I60/($E$60-$D$60+1)","v":120000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AW$21>=$D60,AW$21<=$E60)*$I60/($E$60-$D$60+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CC$21>=$D60,CC$21<=$E60)*$I60/($E$60-$D$60+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DI$21>=$D60,DI$21<=$E60)*$I60/($E$60-$D$60+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Carry Costs",null,null,null,null,{"$f":"SUM(FA60:KC60)","v":3556384.7669371413},{"$f":"SUM(Q59:Q61)","v":120000},{"$f":"SUM(R59:R61)","v":879.69782056141639},1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD59:CD61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP59:EP61)","v":0},{"$f":"SUM(EQ59:EQ61)","v":0},{"$f":"SUM(ER59:ER61)","v":0},{"$f":"SUM(ES59:ES61)","v":0}]
[null,"Operating Shortfall",null,null,null,null,{"$f":"I61/Units_SF_M2","v":5.7365066699317424},{"$f":"I61/Units_BTR","v":735.50210518053416},{"$f":"SUM(Q61:ES61)","v":205940.58945054957},null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q61:ES61),0)=ROUND(I61,0),\"\",\"Incomplete\")","v":""},{"$f":"FA66","v":0},{"$f":"FB66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50869.822681318699,43690.608681318721,36511.39468131867,29332.180681318692,22152.966681318707,14973.752681318671,7794.538681318717,615.32468131869734,0,0,0,0,0,{"$f":"GH66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HN66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IT66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ66","v":0},{"$f":"KA66","v":0},{"$f":"KB66","v":0},{"$f":"KC66","v":0},null,{"$f":"B64","v":"Total Uses"},null,null,null,null,{"$f":"SUM(FA61:KC61)","v":60111990.082097143},{"$f":"Q64","v":42195500},93938.731269546784,317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058519,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,{"$f":"AW64","v":97848.916254501877},89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO64","v":0},{"$f":"EP64","v":0},{"$f":"EQ64","v":0},{"$f":"ER64","v":0},{"$f":"ES64","v":0}]
[null,"Total Carry Costs",null,null,null,null,{"$f":"SUM(G59:G61)","v":99.06364253306802},{"$f":"SUM(H59:H61)","v":12701.37416763265},{"$f":"SUM(I59:I61)","v":3556384.7669371413},null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q62:ES62),0)=ROUND(I62,0),\"\",\"Incomplete\")","v":""},{"$f":"SUM(Q59:Q61)","v":120000},879.69782056141639,1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CC59:CC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EO59:EO61)","v":0},{"$f":"SUM(EP59:EP61)","v":0},{"$f":"SUM(EQ59:EQ61)","v":0},{"$f":"SUM(ER59:ER61)","v":0},{"$f":"SUM(ES59:ES61)","v":0},null,"CASH FLOW BY SOURCE",null,null,null,null,"Total",{"$f":"FA3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GG3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HM3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IS3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,null,null,{"$f":"SUM(FA63:KC63)","v":42078206.957258478},{"$f":"MIN(EZ76,FA59+Q60)","v":42078206.957258478},{"$f":"MIN(FA76,FB59+R60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(HM76,HN59+CD60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JY76,JZ59+EP60)","v":0},{"$f":"MIN(JZ76,KA59+EQ60)","v":0},{"$f":"MIN(KA76,KB59+ER60)","v":0},{"$f":"MIN(KB76,KC59+ES60)","v":0}]
[null,"Total Uses",null,{"$f":"MIN(D60,D54,D46,D28)","v":0},{"$f":"MAX(E60,E54,E46,E28)","v":19},null,{"$f":"G62+G54+G46+G28","v":1509.0527279135695},{"$f":"H62+H54+H46+H28","v":193482.11761463265},{"$f":"I56+I62","v":60111990.082097143},null,null,null,null,null,null,{"$f":"IF(ROUND(SUM(Q64:ES64),0)=ROUND(I64,0),\"\",\"Incomplete\")","v":""},{"$f":"Q56+Q62","v":42195500},93938.731269546784,317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058519,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC56+CC62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EO56+EO62","v":0},0,0,0,0,null,"Debt w/o interest",null,null,null,null,{"$f":"EZ77","v":14597398.357901521},{"$f":"(FA58>=$EW$77)*MIN(EZ77,FA59+Q60-FA63)","v":117293.04274152219},{"$f":"(FB58>=$EW$77)*MIN(FA77,FB59+R60-FB63)","v":93059.03344898537},316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,760068.60369836958,710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HN58>=$EW$77)*MIN(HM77,HN59+CD60-HN63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JZ58>=$EW$77)*MIN(JY77,JZ59+EP60-JZ63)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Interest Reserve",null,null,null,null,{"$f":"SUM(FA65:KC65)","v":3230444.177486592},{"$f":"FA68-FA69","v":0},879.69782056141639,1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,117786.53778771123,119051.46049122895,120272.02601002307,121447.90166520812,122578.75228280708,123664.24017503804,124704.02512146071,125697.76434998156,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,{"$f":"GG68-GG69","v":97848.916254501877},89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM68-HM69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS68-IS69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SOURCES","LTC","FUNDING ORDER","ANNUAL RATE","% OF SOURCES",{"$f":"G23","v":"/RENTABLE M2"},"/HOME","AMOUNT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Operating Shortfall Reserve",null,null,null,"Error Check",{"$f":"SUM(FA66:KC66)","v":205940.58945054957},{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(Q3<=PermDebt_Fund)*-MIN(Q150,0),(Q3<=Timing_Analysis_End_Month)*-MIN(Q150,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50869.822681318699,43690.608681318721,36511.39468131867,29332.180681318692,22152.966681318707,14973.752681318671,7794.538681318717,615.32468131869734,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(AW3<=PermDebt_Fund)*-MIN(AW150,0),(AW3<=Timing_Analysis_End_Month)*-MIN(AW150,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(CC3<=PermDebt_Fund)*-MIN(CC150,0),(CC3<=Timing_Analysis_End_Month)*-MIN(CC150,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(DI3<=PermDebt_Fund)*-MIN(DI150,0),(DI3<=Timing_Analysis_End_Month)*-MIN(DI150,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Debt_LTC_Target=0,0,IF(Perm_Debt?,(EO3<=PermDebt_Fund)*-MIN(EO150,0),(EO3<=Timing_Analysis_End_Month)*-MIN(EO150,0)))","v":0},0,0,0,0]
[null,"Equity",{"$f":"1-Debt_LTC_Target","v":0.7},"One","See Waterfall",{"$f":"I67/Project_Cost_Total","v":0.69999690410832738},{"$f":"I67/Units_SF_M2","v":1172.0949013163922},{"$f":"I67/Units_BTR","v":150279.31056163742},42078206.957258478,null,null,null,null,null,null,null,"Funding (Construction Loan vs. Mezzanine Loan)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cash Flow by Source",null,null,null,{"$f":"IF(AND(ROUND(EZ67,0)=ROUND(SUM($FA$67:$KC$67),0),ROUND(EZ67,0)=ROUND(Project_Cost_Total,0)),\"OK\",\"ERR\")","v":"OK"},{"$f":"SUM(EZ63:EZ66)","v":60111990.082097143},{"$f":"SUM(FA63:FA66)","v":42195500},93938.731269546784,317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058362,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HM63:HM66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JY63:JY66)","v":0},{"$f":"SUM(JZ63:JZ66)","v":0},{"$f":"SUM(KA63:KA66)","v":0},{"$f":"SUM(KB63:KB66)","v":0},{"$f":"SUM(KC63:KC66)","v":0}]
[null,"Construction Debt",0.3,"Two",{"$f":"IF(Debt_LTC_Target=0,\"NA\",SUMPRODUCT(FA73:KC73,FA89:KC89)/SUM(FA89:KC89))","v":8.9999999999999816E-2},{"$f":"I68/Project_Cost_Total","v":0.30000309589167268},{"$f":"I68/Units_SF_M2","v":502.33379177823582},{"$f":"I68/Units_BTR","v":64406.36830299523},{"$f":"Project_Cost_Total-Equity_Total","v":18033783.124838665},null,null,null,null,null,null,{"$f":"B72","v":"Construction Loan"},{"$f":"IF($D$72=$D$73,SUM(Q79:Q81)*$EU$68,SUM(Q79:Q81)*FA88)","v":117293.04274152219},93938.731269546784,317589.8727034069,997884.00917274004,1584576.840961565,1601602.5592328131,1087962.0820221645,927533.12346635701,799693.70839871583,650141.047713254,821405.21633098577,777588.12612705654,717063.54667733691,834652.96481066756,820399.31711919699,819447.63719884539,824949.79055605864,712654.91398522921,694780.82584011846,503714.34870058333,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,SUM(AW79:AW81)*$EU$68,SUM(AW79:AW81)*GG88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,SUM(CC79:CC81)*$EU$68,SUM(CC79:CC81)*HM88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,SUM(DI79:DI81)*$EU$68,SUM(DI79:DI81)*IS88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,SUM(EO79:EO81)*$EU$68,SUM(EO79:EO81)*JY88)","v":0},0,0,0,0,null,{"$f":"C72/Debt_LTC_Target","v":1},null,null,null,"Gross Construction Interest",{"$f":"SUM(FA68:KC68)","v":9735550.6343318876},null,{"$f":"IF(Perm_Debt?,(R3<=PermDebt_Fund)*SUM($FA64:FA66)*FB73/12,(R3<=Timing_Analysis_End_Month)*SUM($FA64:FA66)*FB73/12)","v":879.69782056141639},{"$f":"IF(Perm_Debt?,(S3<=PermDebt_Fund)*SUM($FA64:FB66)*FC73/12,(S3<=Timing_Analysis_End_Month)*SUM($FA64:FB66)*FC73/12)","v":1584.2383050830174},{"$f":"IF(Perm_Debt?,(T3<=PermDebt_Fund)*SUM($FA64:FC66)*FD73/12,(T3<=Timing_Analysis_End_Month)*SUM($FA64:FC66)*FD73/12)","v":3966.1623503585688},{"$f":"IF(Perm_Debt?,(U3<=PermDebt_Fund)*SUM($FA64:FD66)*FE73/12,(U3<=Timing_Analysis_End_Month)*SUM($FA64:FD66)*FE73/12)","v":11450.292419154119},{"$f":"IF(Perm_Debt?,(V3<=PermDebt_Fund)*SUM($FA64:FE66)*FF73/12,(V3<=Timing_Analysis_End_Month)*SUM($FA64:FE66)*FF73/12)","v":23334.618726365854},{"$f":"IF(Perm_Debt?,(W3<=PermDebt_Fund)*SUM($FA64:FF66)*FG73/12,(W3<=Timing_Analysis_End_Month)*SUM($FA64:FF66)*FG73/12)","v":35346.637920611953},{"$f":"IF(Perm_Debt?,(X3<=PermDebt_Fund)*SUM($FA64:FG66)*FH73/12,(X3<=Timing_Analysis_End_Month)*SUM($FA64:FG66)*FH73/12)","v":43506.353535778188},{"$f":"IF(Perm_Debt?,(Y3<=PermDebt_Fund)*SUM($FA64:FH66)*FI73/12,(Y3<=Timing_Analysis_End_Month)*SUM($FA64:FH66)*FI73/12)","v":50462.851961775857},{"$f":"IF(Perm_Debt?,(Z3<=PermDebt_Fund)*SUM($FA64:FI66)*FJ73/12,(Z3<=Timing_Analysis_End_Month)*SUM($FA64:FI66)*FJ73/12)","v":56460.554774766228},{"$f":"IF(Perm_Debt?,(AA3<=PermDebt_Fund)*SUM($FA64:FJ66)*FK73/12,(AA3<=Timing_Analysis_End_Month)*SUM($FA64:FJ66)*FK73/12)","v":61336.61263261563},{"$f":"IF(Perm_Debt?,(AB3<=PermDebt_Fund)*SUM($FA64:FK66)*FL73/12,(AB3<=Timing_Analysis_End_Month)*SUM($FA64:FK66)*FL73/12)","v":67497.151755098035},{"$f":"IF(Perm_Debt?,(AC3<=PermDebt_Fund)*SUM($FA64:FL66)*FM73/12,(AC3<=Timing_Analysis_End_Month)*SUM($FA64:FL66)*FM73/12)","v":73329.062701050963},{"$f":"IF(Perm_Debt?,(AD3<=PermDebt_Fund)*SUM($FA64:FM66)*FN73/12,(AD3<=Timing_Analysis_End_Month)*SUM($FA64:FM66)*FN73/12)","v":78707.039301130979},{"$f":"IF(Perm_Debt?,(AE3<=PermDebt_Fund)*SUM($FA64:FN66)*FO73/12,(AE3<=Timing_Analysis_End_Month)*SUM($FA64:FN66)*FO73/12)","v":84966.93653721099},{"$f":"IF(Perm_Debt?,(AF3<=PermDebt_Fund)*SUM($FA64:FO66)*FP73/12,(AF3<=Timing_Analysis_End_Month)*SUM($FA64:FO66)*FP73/12)","v":91119.931415604966},{"$f":"IF(Perm_Debt?,(AG3<=PermDebt_Fund)*SUM($FA64:FP66)*FQ73/12,(AG3<=Timing_Analysis_End_Month)*SUM($FA64:FP66)*FQ73/12)","v":97265.788694596311},{"$f":"IF(Perm_Debt?,(AH3<=PermDebt_Fund)*SUM($FA64:FQ66)*FR73/12,(AH3<=Timing_Analysis_End_Month)*SUM($FA64:FQ66)*FR73/12)","v":103452.91212376674},{"$f":"IF(Perm_Debt?,(AI3<=PermDebt_Fund)*SUM($FA64:FR66)*FS73/12,(AI3<=Timing_Analysis_End_Month)*SUM($FA64:FR66)*FS73/12)","v":108797.82397865597},{"$f":"IF(Perm_Debt?,(AJ3<=PermDebt_Fund)*SUM($FA64:FS66)*FT73/12,(AJ3<=Timing_Analysis_End_Month)*SUM($FA64:FS66)*FT73/12)","v":114008.68017245685},{"$f":"IF(Perm_Debt?,(AK3<=PermDebt_Fund)*SUM($FA64:FT66)*FU73/12,(AK3<=Timing_Analysis_End_Month)*SUM($FA64:FT66)*FU73/12)","v":117786.53778771123},{"$f":"IF(Perm_Debt?,(AL3<=PermDebt_Fund)*SUM($FA64:FU66)*FV73/12,(AL3<=Timing_Analysis_End_Month)*SUM($FA64:FU66)*FV73/12)","v":119051.46049122895},{"$f":"IF(Perm_Debt?,(AM3<=PermDebt_Fund)*SUM($FA64:FV66)*FW73/12,(AM3<=Timing_Analysis_End_Month)*SUM($FA64:FV66)*FW73/12)","v":120272.02601002307},{"$f":"IF(Perm_Debt?,(AN3<=PermDebt_Fund)*SUM($FA64:FW66)*FX73/12,(AN3<=Timing_Analysis_End_Month)*SUM($FA64:FW66)*FX73/12)","v":121447.90166520812},{"$f":"IF(Perm_Debt?,(AO3<=PermDebt_Fund)*SUM($FA64:FX66)*FY73/12,(AO3<=Timing_Analysis_End_Month)*SUM($FA64:FX66)*FY73/12)","v":122578.75228280708},{"$f":"IF(Perm_Debt?,(AP3<=PermDebt_Fund)*SUM($FA64:FY66)*FZ73/12,(AP3<=Timing_Analysis_End_Month)*SUM($FA64:FY66)*FZ73/12)","v":123664.24017503804},{"$f":"IF(Perm_Debt?,(AQ3<=PermDebt_Fund)*SUM($FA64:FZ66)*GA73/12,(AQ3<=Timing_Analysis_End_Month)*SUM($FA64:FZ66)*GA73/12)","v":124704.02512146071},{"$f":"IF(Perm_Debt?,(AR3<=PermDebt_Fund)*SUM($FA64:GA66)*GB73/12,(AR3<=Timing_Analysis_End_Month)*SUM($FA64:GA66)*GB73/12)","v":125697.76434998156},{"$f":"IF(Perm_Debt?,(AS3<=PermDebt_Fund)*SUM($FA64:GB66)*GC73/12,(AS3<=Timing_Analysis_End_Month)*SUM($FA64:GB66)*GC73/12)","v":126645.11251771632},{"$f":"IF(Perm_Debt?,(AT3<=PermDebt_Fund)*SUM($FA64:GC66)*GD73/12,(AT3<=Timing_Analysis_End_Month)*SUM($FA64:GC66)*GD73/12)","v":127545.72169170907},{"$f":"IF(Perm_Debt?,(AU3<=PermDebt_Fund)*SUM($FA64:GD66)*GE73/12,(AU3<=Timing_Analysis_End_Month)*SUM($FA64:GD66)*GE73/12)","v":128399.24132950678},{"$f":"IF(Perm_Debt?,(AV3<=PermDebt_Fund)*SUM($FA64:GE66)*GF73/12,(AV3<=Timing_Analysis_End_Month)*SUM($FA64:GE66)*GF73/12)","v":129205.31825958796},{"$f":"IF(Perm_Debt?,(AW3<=PermDebt_Fund)*SUM($FA64:GF66)*GG73/12,(AW3<=Timing_Analysis_End_Month)*SUM($FA64:GF66)*GG73/12)","v":129963.59666164475},{"$f":"IF(Perm_Debt?,(AX3<=PermDebt_Fund)*SUM($FA64:GG66)*GH73/12,(AX3<=Timing_Analysis_End_Month)*SUM($FA64:GG66)*GH73/12)","v":130697.46353355353},{"$f":"IF(Perm_Debt?,(AY3<=PermDebt_Fund)*SUM($FA64:GH66)*GI73/12,(AY3<=Timing_Analysis_End_Month)*SUM($FA64:GH66)*GI73/12)","v":131371.5325211873},{"$f":"IF(Perm_Debt?,(AZ3<=PermDebt_Fund)*SUM($FA64:GI66)*GJ73/12,(AZ3<=Timing_Analysis_End_Month)*SUM($FA64:GI66)*GJ73/12)","v":131992.65396915693},{"$f":"IF(Perm_Debt?,(BA3<=PermDebt_Fund)*SUM($FA64:GJ66)*GK73/12,(BA3<=Timing_Analysis_End_Month)*SUM($FA64:GJ66)*GK73/12)","v":132560.43077091489},{"$f":"IF(Perm_Debt?,(BB3<=PermDebt_Fund)*SUM($FA64:GK66)*GL73/12,(BB3<=Timing_Analysis_End_Month)*SUM($FA64:GK66)*GL73/12)","v":133074.46284161462},{"$f":"IF(Perm_Debt?,(BC3<=PermDebt_Fund)*SUM($FA64:GL66)*GM73/12,(BC3<=Timing_Analysis_End_Month)*SUM($FA64:GL66)*GM73/12)","v":133534.34709577315},{"$f":"IF(Perm_Debt?,(BD3<=PermDebt_Fund)*SUM($FA64:GM66)*GN73/12,(BD3<=Timing_Analysis_End_Month)*SUM($FA64:GM66)*GN73/12)","v":133939.67742476644},{"$f":"IF(Perm_Debt?,(BE3<=PermDebt_Fund)*SUM($FA64:GN66)*GO73/12,(BE3<=Timing_Analysis_End_Month)*SUM($FA64:GN66)*GO73/12)","v":134290.04467415577},{"$f":"IF(Perm_Debt?,(BF3<=PermDebt_Fund)*SUM($FA64:GO66)*GP73/12,(BF3<=Timing_Analysis_End_Month)*SUM($FA64:GO66)*GP73/12)","v":134585.03662084407},{"$f":"IF(Perm_Debt?,(BG3<=PermDebt_Fund)*SUM($FA64:GP66)*GQ73/12,(BG3<=Timing_Analysis_End_Month)*SUM($FA64:GP66)*GQ73/12)","v":134824.23795006113},{"$f":"IF(Perm_Debt?,(BH3<=PermDebt_Fund)*SUM($FA64:GQ66)*GR73/12,(BH3<=Timing_Analysis_End_Month)*SUM($FA64:GQ66)*GR73/12)","v":135007.23023217588},{"$f":"IF(Perm_Debt?,(BI3<=PermDebt_Fund)*SUM($FA64:GR66)*GS73/12,(BI3<=Timing_Analysis_End_Month)*SUM($FA64:GR66)*GS73/12)","v":135133.59189933504},{"$f":"IF(Perm_Debt?,(BJ3<=PermDebt_Fund)*SUM($FA64:GS66)*GT73/12,(BJ3<=Timing_Analysis_End_Month)*SUM($FA64:GS66)*GT73/12)","v":135223.31531276961},{"$f":"IF(Perm_Debt?,(BK3<=PermDebt_Fund)*SUM($FA64:GT66)*GU73/12,(BK3<=Timing_Analysis_End_Month)*SUM($FA64:GT66)*GU73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BL3<=PermDebt_Fund)*SUM($FA64:GU66)*GV73/12,(BL3<=Timing_Analysis_End_Month)*SUM($FA64:GU66)*GV73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BM3<=PermDebt_Fund)*SUM($FA64:GV66)*GW73/12,(BM3<=Timing_Analysis_End_Month)*SUM($FA64:GV66)*GW73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BN3<=PermDebt_Fund)*SUM($FA64:GW66)*GX73/12,(BN3<=Timing_Analysis_End_Month)*SUM($FA64:GW66)*GX73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BO3<=PermDebt_Fund)*SUM($FA64:GX66)*GY73/12,(BO3<=Timing_Analysis_End_Month)*SUM($FA64:GX66)*GY73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BP3<=PermDebt_Fund)*SUM($FA64:GY66)*GZ73/12,(BP3<=Timing_Analysis_End_Month)*SUM($FA64:GY66)*GZ73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BQ3<=PermDebt_Fund)*SUM($FA64:GZ66)*HA73/12,(BQ3<=Timing_Analysis_End_Month)*SUM($FA64:GZ66)*HA73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BR3<=PermDebt_Fund)*SUM($FA64:HA66)*HB73/12,(BR3<=Timing_Analysis_End_Month)*SUM($FA64:HA66)*HB73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BS3<=PermDebt_Fund)*SUM($FA64:HB66)*HC73/12,(BS3<=Timing_Analysis_End_Month)*SUM($FA64:HB66)*HC73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BT3<=PermDebt_Fund)*SUM($FA64:HC66)*HD73/12,(BT3<=Timing_Analysis_End_Month)*SUM($FA64:HC66)*HD73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BU3<=PermDebt_Fund)*SUM($FA64:HD66)*HE73/12,(BU3<=Timing_Analysis_End_Month)*SUM($FA64:HD66)*HE73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BV3<=PermDebt_Fund)*SUM($FA64:HE66)*HF73/12,(BV3<=Timing_Analysis_End_Month)*SUM($FA64:HE66)*HF73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BW3<=PermDebt_Fund)*SUM($FA64:HF66)*HG73/12,(BW3<=Timing_Analysis_End_Month)*SUM($FA64:HF66)*HG73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BX3<=PermDebt_Fund)*SUM($FA64:HG66)*HH73/12,(BX3<=Timing_Analysis_End_Month)*SUM($FA64:HG66)*HH73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BY3<=PermDebt_Fund)*SUM($FA64:HH66)*HI73/12,(BY3<=Timing_Analysis_End_Month)*SUM($FA64:HH66)*HI73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(BZ3<=PermDebt_Fund)*SUM($FA64:HI66)*HJ73/12,(BZ3<=Timing_Analysis_End_Month)*SUM($FA64:HI66)*HJ73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CA3<=PermDebt_Fund)*SUM($FA64:HJ66)*HK73/12,(CA3<=Timing_Analysis_End_Month)*SUM($FA64:HJ66)*HK73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CB3<=PermDebt_Fund)*SUM($FA64:HK66)*HL73/12,(CB3<=Timing_Analysis_End_Month)*SUM($FA64:HK66)*HL73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CC3<=PermDebt_Fund)*SUM($FA64:HL66)*HM73/12,(CC3<=Timing_Analysis_End_Month)*SUM($FA64:HL66)*HM73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CD3<=PermDebt_Fund)*SUM($FA64:HM66)*HN73/12,(CD3<=Timing_Analysis_End_Month)*SUM($FA64:HM66)*HN73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CE3<=PermDebt_Fund)*SUM($FA64:HN66)*HO73/12,(CE3<=Timing_Analysis_End_Month)*SUM($FA64:HN66)*HO73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CF3<=PermDebt_Fund)*SUM($FA64:HO66)*HP73/12,(CF3<=Timing_Analysis_End_Month)*SUM($FA64:HO66)*HP73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CG3<=PermDebt_Fund)*SUM($FA64:HP66)*HQ73/12,(CG3<=Timing_Analysis_End_Month)*SUM($FA64:HP66)*HQ73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CH3<=PermDebt_Fund)*SUM($FA64:HQ66)*HR73/12,(CH3<=Timing_Analysis_End_Month)*SUM($FA64:HQ66)*HR73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CI3<=PermDebt_Fund)*SUM($FA64:HR66)*HS73/12,(CI3<=Timing_Analysis_End_Month)*SUM($FA64:HR66)*HS73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CJ3<=PermDebt_Fund)*SUM($FA64:HS66)*HT73/12,(CJ3<=Timing_Analysis_End_Month)*SUM($FA64:HS66)*HT73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CK3<=PermDebt_Fund)*SUM($FA64:HT66)*HU73/12,(CK3<=Timing_Analysis_End_Month)*SUM($FA64:HT66)*HU73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CL3<=PermDebt_Fund)*SUM($FA64:HU66)*HV73/12,(CL3<=Timing_Analysis_End_Month)*SUM($FA64:HU66)*HV73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CM3<=PermDebt_Fund)*SUM($FA64:HV66)*HW73/12,(CM3<=Timing_Analysis_End_Month)*SUM($FA64:HV66)*HW73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CN3<=PermDebt_Fund)*SUM($FA64:HW66)*HX73/12,(CN3<=Timing_Analysis_End_Month)*SUM($FA64:HW66)*HX73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CO3<=PermDebt_Fund)*SUM($FA64:HX66)*HY73/12,(CO3<=Timing_Analysis_End_Month)*SUM($FA64:HX66)*HY73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CP3<=PermDebt_Fund)*SUM($FA64:HY66)*HZ73/12,(CP3<=Timing_Analysis_End_Month)*SUM($FA64:HY66)*HZ73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CQ3<=PermDebt_Fund)*SUM($FA64:HZ66)*IA73/12,(CQ3<=Timing_Analysis_End_Month)*SUM($FA64:HZ66)*IA73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CR3<=PermDebt_Fund)*SUM($FA64:IA66)*IB73/12,(CR3<=Timing_Analysis_End_Month)*SUM($FA64:IA66)*IB73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CS3<=PermDebt_Fund)*SUM($FA64:IB66)*IC73/12,(CS3<=Timing_Analysis_End_Month)*SUM($FA64:IB66)*IC73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CT3<=PermDebt_Fund)*SUM($FA64:IC66)*ID73/12,(CT3<=Timing_Analysis_End_Month)*SUM($FA64:IC66)*ID73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CU3<=PermDebt_Fund)*SUM($FA64:ID66)*IE73/12,(CU3<=Timing_Analysis_End_Month)*SUM($FA64:ID66)*IE73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CV3<=PermDebt_Fund)*SUM($FA64:IE66)*IF73/12,(CV3<=Timing_Analysis_End_Month)*SUM($FA64:IE66)*IF73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CW3<=PermDebt_Fund)*SUM($FA64:IF66)*IG73/12,(CW3<=Timing_Analysis_End_Month)*SUM($FA64:IF66)*IG73/12)","v":135253.37343628996},{"$f":"IF(Perm_Debt?,(CX3<=PermDebt_Fund)*SUM($FA64:IG66)*IH73/12,(CX3<=Timing_Analysis_End_Month)*SUM($FA64:IG66)*IH73/12)","v":0},{"$f":"IF(Perm_Debt?,(CY3<=PermDebt_Fund)*SUM($FA64:IH66)*II73/12,(CY3<=Timing_Analysis_End_Month)*SUM($FA64:IH66)*II73/12)","v":0},{"$f":"IF(Perm_Debt?,(CZ3<=PermDebt_Fund)*SUM($FA64:II66)*IJ73/12,(CZ3<=Timing_Analysis_End_Month)*SUM($FA64:II66)*IJ73/12)","v":0},{"$f":"IF(Perm_Debt?,(DA3<=PermDebt_Fund)*SUM($FA64:IJ66)*IK73/12,(DA3<=Timing_Analysis_End_Month)*SUM($FA64:IJ66)*IK73/12)","v":0},{"$f":"IF(Perm_Debt?,(DB3<=PermDebt_Fund)*SUM($FA64:IK66)*IL73/12,(DB3<=Timing_Analysis_End_Month)*SUM($FA64:IK66)*IL73/12)","v":0},{"$f":"IF(Perm_Debt?,(DC3<=PermDebt_Fund)*SUM($FA64:IL66)*IM73/12,(DC3<=Timing_Analysis_End_Month)*SUM($FA64:IL66)*IM73/12)","v":0},{"$f":"IF(Perm_Debt?,(DD3<=PermDebt_Fund)*SUM($FA64:IM66)*IN73/12,(DD3<=Timing_Analysis_End_Month)*SUM($FA64:IM66)*IN73/12)","v":0},{"$f":"IF(Perm_Debt?,(DE3<=PermDebt_Fund)*SUM($FA64:IN66)*IO73/12,(DE3<=Timing_Analysis_End_Month)*SUM($FA64:IN66)*IO73/12)","v":0},{"$f":"IF(Perm_Debt?,(DF3<=PermDebt_Fund)*SUM($FA64:IO66)*IP73/12,(DF3<=Timing_Analysis_End_Month)*SUM($FA64:IO66)*IP73/12)","v":0},{"$f":"IF(Perm_Debt?,(DG3<=PermDebt_Fund)*SUM($FA64:IP66)*IQ73/12,(DG3<=Timing_Analysis_End_Month)*SUM($FA64:IP66)*IQ73/12)","v":0},{"$f":"IF(Perm_Debt?,(DH3<=PermDebt_Fund)*SUM($FA64:IQ66)*IR73/12,(DH3<=Timing_Analysis_End_Month)*SUM($FA64:IQ66)*IR73/12)","v":0},{"$f":"IF(Perm_Debt?,(DI3<=PermDebt_Fund)*SUM($FA64:IR66)*IS73/12,(DI3<=Timing_Analysis_End_Month)*SUM($FA64:IR66)*IS73/12)","v":0},{"$f":"IF(Perm_Debt?,(DJ3<=PermDebt_Fund)*SUM($FA64:IS66)*IT73/12,(DJ3<=Timing_Analysis_End_Month)*SUM($FA64:IS66)*IT73/12)","v":0},{"$f":"IF(Perm_Debt?,(DK3<=PermDebt_Fund)*SUM($FA64:IT66)*IU73/12,(DK3<=Timing_Analysis_End_Month)*SUM($FA64:IT66)*IU73/12)","v":0},{"$f":"IF(Perm_Debt?,(DL3<=PermDebt_Fund)*SUM($FA64:IU66)*IV73/12,(DL3<=Timing_Analysis_End_Month)*SUM($FA64:IU66)*IV73/12)","v":0},{"$f":"IF(Perm_Debt?,(DM3<=PermDebt_Fund)*SUM($FA64:IV66)*IW73/12,(DM3<=Timing_Analysis_End_Month)*SUM($FA64:IV66)*IW73/12)","v":0},{"$f":"IF(Perm_Debt?,(DN3<=PermDebt_Fund)*SUM($FA64:IW66)*IX73/12,(DN3<=Timing_Analysis_End_Month)*SUM($FA64:IW66)*IX73/12)","v":0},{"$f":"IF(Perm_Debt?,(DO3<=PermDebt_Fund)*SUM($FA64:IX66)*IY73/12,(DO3<=Timing_Analysis_End_Month)*SUM($FA64:IX66)*IY73/12)","v":0},{"$f":"IF(Perm_Debt?,(DP3<=PermDebt_Fund)*SUM($FA64:IY66)*IZ73/12,(DP3<=Timing_Analysis_End_Month)*SUM($FA64:IY66)*IZ73/12)","v":0},{"$f":"IF(Perm_Debt?,(DQ3<=PermDebt_Fund)*SUM($FA64:IZ66)*JA73/12,(DQ3<=Timing_Analysis_End_Month)*SUM($FA64:IZ66)*JA73/12)","v":0},{"$f":"IF(Perm_Debt?,(DR3<=PermDebt_Fund)*SUM($FA64:JA66)*JB73/12,(DR3<=Timing_Analysis_End_Month)*SUM($FA64:JA66)*JB73/12)","v":0},{"$f":"IF(Perm_Debt?,(DS3<=PermDebt_Fund)*SUM($FA64:JB66)*JC73/12,(DS3<=Timing_Analysis_End_Month)*SUM($FA64:JB66)*JC73/12)","v":0},{"$f":"IF(Perm_Debt?,(DT3<=PermDebt_Fund)*SUM($FA64:JC66)*JD73/12,(DT3<=Timing_Analysis_End_Month)*SUM($FA64:JC66)*JD73/12)","v":0},{"$f":"IF(Perm_Debt?,(DU3<=PermDebt_Fund)*SUM($FA64:JD66)*JE73/12,(DU3<=Timing_Analysis_End_Month)*SUM($FA64:JD66)*JE73/12)","v":0},{"$f":"IF(Perm_Debt?,(DV3<=PermDebt_Fund)*SUM($FA64:JE66)*JF73/12,(DV3<=Timing_Analysis_End_Month)*SUM($FA64:JE66)*JF73/12)","v":0},{"$f":"IF(Perm_Debt?,(DW3<=PermDebt_Fund)*SUM($FA64:JF66)*JG73/12,(DW3<=Timing_Analysis_End_Month)*SUM($FA64:JF66)*JG73/12)","v":0},{"$f":"IF(Perm_Debt?,(DX3<=PermDebt_Fund)*SUM($FA64:JG66)*JH73/12,(DX3<=Timing_Analysis_End_Month)*SUM($FA64:JG66)*JH73/12)","v":0},{"$f":"IF(Perm_Debt?,(DY3<=PermDebt_Fund)*SUM($FA64:JH66)*JI73/12,(DY3<=Timing_Analysis_End_Month)*SUM($FA64:JH66)*JI73/12)","v":0},{"$f":"IF(Perm_Debt?,(DZ3<=PermDebt_Fund)*SUM($FA64:JI66)*JJ73/12,(DZ3<=Timing_Analysis_End_Month)*SUM($FA64:JI66)*JJ73/12)","v":0},{"$f":"IF(Perm_Debt?,(EA3<=PermDebt_Fund)*SUM($FA64:JJ66)*JK73/12,(EA3<=Timing_Analysis_End_Month)*SUM($FA64:JJ66)*JK73/12)","v":0},{"$f":"IF(Perm_Debt?,(EB3<=PermDebt_Fund)*SUM($FA64:JK66)*JL73/12,(EB3<=Timing_Analysis_End_Month)*SUM($FA64:JK66)*JL73/12)","v":0},{"$f":"IF(Perm_Debt?,(EC3<=PermDebt_Fund)*SUM($FA64:JL66)*JM73/12,(EC3<=Timing_Analysis_End_Month)*SUM($FA64:JL66)*JM73/12)","v":0},{"$f":"IF(Perm_Debt?,(ED3<=PermDebt_Fund)*SUM($FA64:JM66)*JN73/12,(ED3<=Timing_Analysis_End_Month)*SUM($FA64:JM66)*JN73/12)","v":0},{"$f":"IF(Perm_Debt?,(EE3<=PermDebt_Fund)*SUM($FA64:JN66)*JO73/12,(EE3<=Timing_Analysis_End_Month)*SUM($FA64:JN66)*JO73/12)","v":0},{"$f":"IF(Perm_Debt?,(EF3<=PermDebt_Fund)*SUM($FA64:JO66)*JP73/12,(EF3<=Timing_Analysis_End_Month)*SUM($FA64:JO66)*JP73/12)","v":0},{"$f":"IF(Perm_Debt?,(EG3<=PermDebt_Fund)*SUM($FA64:JP66)*JQ73/12,(EG3<=Timing_Analysis_End_Month)*SUM($FA64:JP66)*JQ73/12)","v":0},{"$f":"IF(Perm_Debt?,(EH3<=PermDebt_Fund)*SUM($FA64:JQ66)*JR73/12,(EH3<=Timing_Analysis_End_Month)*SUM($FA64:JQ66)*JR73/12)","v":0},{"$f":"IF(Perm_Debt?,(EI3<=PermDebt_Fund)*SUM($FA64:JR66)*JS73/12,(EI3<=Timing_Analysis_End_Month)*SUM($FA64:JR66)*JS73/12)","v":0},{"$f":"IF(Perm_Debt?,(EJ3<=PermDebt_Fund)*SUM($FA64:JS66)*JT73/12,(EJ3<=Timing_Analysis_End_Month)*SUM($FA64:JS66)*JT73/12)","v":0},{"$f":"IF(Perm_Debt?,(EK3<=PermDebt_Fund)*SUM($FA64:JT66)*JU73/12,(EK3<=Timing_Analysis_End_Month)*SUM($FA64:JT66)*JU73/12)","v":0},{"$f":"IF(Perm_Debt?,(EL3<=PermDebt_Fund)*SUM($FA64:JU66)*JV73/12,(EL3<=Timing_Analysis_End_Month)*SUM($FA64:JU66)*JV73/12)","v":0},{"$f":"IF(Perm_Debt?,(EM3<=PermDebt_Fund)*SUM($FA64:JV66)*JW73/12,(EM3<=Timing_Analysis_End_Month)*SUM($FA64:JV66)*JW73/12)","v":0},{"$f":"IF(Perm_Debt?,(EN3<=PermDebt_Fund)*SUM($FA64:JW66)*JX73/12,(EN3<=Timing_Analysis_End_Month)*SUM($FA64:JW66)*JX73/12)","v":0},{"$f":"IF(Perm_Debt?,(EO3<=PermDebt_Fund)*SUM($FA64:JX66)*JY73/12,(EO3<=Timing_Analysis_End_Month)*SUM($FA64:JX66)*JY73/12)","v":0},{"$f":"IF(Perm_Debt?,(EP3<=PermDebt_Fund)*SUM($FA64:JY66)*JZ73/12,(EP3<=Timing_Analysis_End_Month)*SUM($FA64:JY66)*JZ73/12)","v":0},{"$f":"IF(Perm_Debt?,(EQ3<=PermDebt_Fund)*SUM($FA64:JZ66)*KA73/12,(EQ3<=Timing_Analysis_End_Month)*SUM($FA64:JZ66)*KA73/12)","v":0},{"$f":"IF(Perm_Debt?,(ER3<=PermDebt_Fund)*SUM($FA64:KA66)*KB73/12,(ER3<=Timing_Analysis_End_Month)*SUM($FA64:KA66)*KB73/12)","v":0},{"$f":"IF(Perm_Debt?,(ES3<=PermDebt_Fund)*SUM($FA64:KB66)*KC73/12,(ES3<=Timing_Analysis_End_Month)*SUM($FA64:KB66)*KC73/12)","v":0}]
[null,"Total Sources",null,null,null,{"$f":"SUM(F67:F68)","v":1},{"$f":"SUM(G67:G68)","v":1674.428693094628},{"$f":"SUM(H67:H68)","v":214685.67886463265},{"$f":"SUM(I67:I68)","v":60111990.082097143},null,null,null,null,null,null,{"$f":"B73","v":"Mezzanine Loan"},{"$f":"IF($D$72=$D$73,Q68/$EU$68*$EU$69,SUM(Q79:Q81)-Q68)","v":0},0,-5.8207660913467407E-11,0,-4.6566128730773926E-10,2.3283064365386963E-10,2.3283064365386963E-10,4.6566128730773926E-10,2.3283064365386963E-10,3.4924596548080444E-10,-5.8207660913467407E-10,-4.6566128730773926E-10,2.3283064365386963E-10,-2.3283064365386963E-10,8.149072527885437E-10,8.149072527885437E-10,-6.9849193096160889E-10,-8.149072527885437E-10,-8.149072527885437E-10,2.9103830456733704E-10,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,{"$f":"IF($D$72=$D$73,AW68/$EU$68*$EU$69,SUM(AW79:AW81)-AW68)","v":97848.916254501877},89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,CC68/$EU$68*$EU$69,SUM(CC79:CC81)-CC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,DI68/$EU$68*$EU$69,SUM(DI79:DI81)-DI68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$72=$D$73,EO68/$EU$68*$EU$69,SUM(EO79:EO81)-EO68)","v":0},0,0,0,0,null,{"$f":"1-EU68","v":0},null,null,null,"Lease-up Income Available to Pay Construction Interest",{"$f":"SUM(FA69:KC69)","v":6505106.4568452863},null,{"$f":"MIN(FB68,MAX(R150,0))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6563.8893186813002,13743.103318681269,20922.317318681311,28101.531318681285,32114.680407142871,{"$f":"MIN(GH68,MAX(AX150,0))*$F$59","v":40821.598515714264},48555.33945857142,56289.080401428539,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857152,110425.26700142858,118159.00794428574,123170.47010805715,131215.56551005715,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,{"$f":"MIN(HN68,MAX(CD150,0))*$F$59","v":135253.37343628996},135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IT68,MAX(DJ150,0))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JZ68,MAX(EP150,0))*$F$59","v":0},0,0,0]
[]
[null,"Construction Debt","LTC","FUNDING ORDER","ANNUAL RATE","% OF SOURCES","/RENTABLE SF","/HOME","AMOUNT"]
[null,"Construction Loan",{"$f":"Debt_LTC_Target","v":0.3},"One",0.09,{"$f":"I72/Project_Cost_Total","v":0.30000309589167268},{"$f":"I72/Units_SF_M2","v":502.33379177823582},{"$f":"I72/Units_BTR","v":64406.36830299523},{"$f":"IF(Debt_LTC_Target=0,0,(Project_Cost_Total-Equity_Total)*(C72/Debt_LTC_Target))","v":18033783.124838665},null,null,null,null,null,null,"Construction Loan",{"$f":"Interest_Const_Loan","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Interest_Const_Loan","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Interest_Const_Loan","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"Interest_Const_Loan","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Mezzanine Loan",{"$f":"Debt_LTC_Target-C72","v":0},"Two",0.12,{"$f":"I73/Project_Cost_Total","v":0},{"$f":"I73/Units_SF_M2","v":0},{"$f":"I73/Units_BTR","v":0},{"$f":"IF(Debt_LTC_Target=0,0,(Project_Cost_Total-Equity_Total)*(C73/Debt_LTC_Target))","v":0},null,null,null,null,null,null,"Mezzanine Loan",{"$f":"Interest_Mezz_Loan","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"Interest_Mezz_Loan","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"Interest_Mezz_Loan","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"Interest_Mezz_Loan","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,null,null,null,null,null,"Blended Interest Rate",null,{"$f":"IFERROR((FA74*FA86+FA75*FA87)/SUM(FA86:FA87),FA74)","v":0.09},{"$f":"IFERROR((FB74*FB86+FB75*FB87)/SUM(FB86:FB87),FB74)","v":0.09},0.09,8.9999999999999983E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IFERROR((HN74*HN86+HN75*HN87)/SUM(HN86:HN87),HN74)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IFERROR((JZ74*JZ86+JZ75*JZ87)/SUM(JZ86:JZ87),JZ74)","v":0.09},0.09,0.09,0.09]
[1,null,null,"Fixed","Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Loan Interest Rate",null,{"$f":"IF(Fixed_Variable=1,Q72,Interest_Const_Loan)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(Fixed_Variable=1,AW72,Interest_Const_Loan)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(Fixed_Variable=1,CC72,Interest_Const_Loan)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(Fixed_Variable=1,DI72,Interest_Const_Loan)","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"IF(Fixed_Variable=1,EO72,Interest_Const_Loan)","v":0.09},0.09,0.09,0.09,0.09]
[null,"CASH FLOW OF SOURCES",null,null,null,"% OF SOURCES",{"$f":"+G66","v":"/RENTABLE M2"},"/HOME","AMOUNT",null,null,null,null,null,null,null,{"$f":"Q$3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"CC$3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,{"$f":"EO$3","v":128},129,130,131,132,null,"BALANCE TRACKING",null,null,null,"Mezzanine Loan Interest Rate",null,{"$f":"IF(Fixed_Variable=1,Q73,Interest_Mezz_Loan)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(Fixed_Variable=1,AW73,Interest_Mezz_Loan)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(Fixed_Variable=1,CC73,Interest_Mezz_Loan)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(Fixed_Variable=1,DI73,Interest_Mezz_Loan)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF(Fixed_Variable=1,EO73,Interest_Mezz_Loan)","v":0.12},0.12,0.12,0.12,0.12]
[null,"Total Equity",null,null,null,{"$f":"I76/Project_Cost_Total","v":0.69999690410832738},{"$f":"I76/Units_SF_M2","v":1172.0949013163922},{"$f":"I76/Units_BTR","v":150279.31056163742},{"$f":"SUM(Q76:ES76)","v":42078206.957258478},null,null,null,null,null,null,null,{"$f":"FA63","v":42078206.957258478},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JY63","v":0},{"$f":"JZ63","v":0},{"$f":"KA63","v":0},{"$f":"KB63","v":0},{"$f":"KC63","v":0},null,"Equity",null,"START MONTH",null,null,{"$f":"I67","v":42078206.957258478},{"$f":"EZ76-FA63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GF76-GG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HL76-HM63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IR76-IS63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt w/o interest",null,{"$f":"D82","v":0},null,"Available",{"$f":"EZ59+I60-EZ63","v":14597398.357901521},{"$f":"EZ77-FA64","v":14480105.315159999},14387046.281711014,14071040.64731269,13077122.800490309,11503996.251947898,9925728.3114414513,8873112.8673398979,7989086.0974093191,7239855.2409723792,6646174.7480338914,5886106.1443355214,5176015.1699635629,4532280.685987277,3776334.7604777403,3040902.3798957532,2312574.6741125118,1584890.6722510501,975688.67038958846,389705.66852812679,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GF77-GG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HL77-HM64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IR77-IS64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt interest reserve",null,null,null,"Available",{"$f":"EZ65","v":3230444.177486592},{"$f":"EZ78-FA65","v":3230444.177486592},3229564.4796660305,3227980.2413609475,3224014.079010589,3212563.7865914349,3189229.1678650691,3153882.5299444571,3110376.1764086788,3059913.3244469031,3003452.7696721368,2942116.1570395213,2874619.005284423,2801289.9425833719,2722582.903282241,2637615.9667450301,2546496.0353294252,2449230.2466348289,2345777.3345110621,2236979.5105324062,2122970.8303599493,2005184.292572238,1886132.8320810092,1765860.8060709862,1644412.904405778,1521834.1521229709,1398169.9119479328,1273465.8868264721,1147768.1224764907,1027686.8992774556,913884.28090442787,806407.35689360241,705303.56995269575,{"$f":"GF78-GG65","v":607454.65369819384},517578.7886803546,434762.59561773873,359059.02205001033,290521.41262338118,229203.51206890945,175159.46820313635,128443.83495122704,89111.575392785599,57218.064830513045,32819.093881880501,15970.871593990363,4007.7498027124821,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"HL78-HM65","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"IR78-IS65","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11]
[null,"Construction Debt before Reserves",null,null,null,{"$f":"I79/Project_Cost_Total","v":0.24283671756608491},{"$f":"I79/Units_SF_M2","v":406.61276762956885},{"$f":"I79/Units_BTR","v":52133.565563934004},{"$f":"SUM(Q79:ES79)","v":14597398.357901521},null,null,null,null,null,null,null,{"$f":"FA64","v":117293.04274152219},93059.03344898537,316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,{"$f":"FK64","v":760068.60369836958},710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812679,{"$f":"FU64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GE64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GO64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GY64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HI64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HS64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IC64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IM64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IW64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JG64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JQ64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"KA64","v":0},0,0,null,"Debt with Operating Shortfall",null,null,"Error Check","Available",{"$f":"EZ66","v":205940.58945054957},{"$f":"EZ79-FA66","v":205940.58945054957},205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,155070.76676923086,111380.15808791213,74868.763406593469,45536.582725274777,23383.61604395607,8409.8633626373994,615.32468131868245,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,{"$f":"GF79-GG66","v":-1.48929757415317E-11},-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,{"$f":"HL79-HM66","v":-1.48929757415317E-11},-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,{"$f":"IR79-IS66","v":-1.48929757415317E-11},-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11,-1.48929757415317E-11]
[null,"Interest Reserve",null,null,null,{"$f":"I80/Project_Cost_Total","v":5.3740429705864942E-2},{"$f":"I80/Units_SF_M2","v":89.984517478735157},{"$f":"I80/Units_BTR","v":11537.300633880686},{"$f":"SUM(Q80:ES80)","v":3230444.177486592},null,null,null,null,null,null,null,0,879.69782056141639,1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,117786.53778771123,119051.46049122895,120272.02601002307,121447.90166520812,122578.75228280708,123664.24017503804,124704.02512146071,125697.76434998156,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt w/o interest",null,null,{"$f":"IF(MAX(FA80:KC80)=SUM(FA64:KC64),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"(FA$62<=Timing_Analysis_End_Month)*(EZ80+FA64)","v":117293.04274152219},{"$f":"(FB$62<=Timing_Analysis_End_Month)*(FA80+FB64)","v":210352.07619050756},526357.71058883145,1520275.5574112129,3093402.1059536235,4671670.0464600706,5724285.4905616231,6608312.2604922019,7357543.1169291418,7951223.6098676296,8711292.2135659996,9421383.1879379582,10065117.671914244,10821063.597423781,11556495.978005767,12284823.683789007,13012507.68565047,13621709.687511932,14207692.689373394,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"(GG$62<=Timing_Analysis_End_Month)*(GF80+GG64)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"(HM$62<=Timing_Analysis_End_Month)*(HL80+HM64)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$62<=Timing_Analysis_End_Month)*(IR80+IS64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Shortfall Reserve",null,"START MONTH","PAYOFF MONTH",{"$f":"I81/Project_Cost_Total","v":3.4259486197227703E-3},{"$f":"I81/Units_SF_M2","v":5.7365066699317424},{"$f":"I81/Units_BTR","v":735.50210518053416},{"$f":"SUM(Q81:ES81)","v":205940.58945054957},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50869.822681318699,43690.608681318721,36511.39468131867,29332.180681318692,22152.966681318707,14973.752681318671,7794.538681318717,615.32468131869734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Debt interest reserve",null,null,{"$f":"IF(MAX(FA81:KC81)=SUM(FA65:KC65),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"+EZ81+FA65","v":0},879.69782056141639,2463.9361256444336,6430.0984760030024,17880.390895157121,41215.009621522971,76561.647542134917,120068.0010779131,170530.85303968895,226991.40781445519,288328.02044707083,355825.17220216885,429154.2349032198,507861.27420435078,592828.21074156172,683948.14215716673,781213.930851763,884666.84297552973,993464.6669541857,1107473.3471266425,1225259.8849143537,1344311.3454055826,1464583.3714156055,1586031.2730808137,1708610.0253636208,1832274.2655386589,1956978.2906601196,2082676.0550101013,2202757.2782091363,2316559.8965821643,2424036.8205929897,2525140.6075338963,{"$f":"+GF81+GG65","v":2622989.5237883981},2712865.3888062374,2795681.5818688534,2871385.1554365819,2939922.7648632112,3001240.6654176828,3055284.7092834557,3102000.3425353649,3141332.6020938065,3173226.1126560792,3197625.0836047116,3214473.3058926016,3226436.4276838796,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,{"$f":"+HL81+HM65","v":3230444.177486592},3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,{"$f":"+IR81+IS65","v":3230444.177486592},3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592,3230444.177486592]
[null,"Total Construction Debt",null,{"$f":"MIN(D28,D35,D46,D54)","v":0},{"$f":"IF(Perm_Debt?,C89,Timing_Reversion_Month)","v":84},{"$f":"I82/Project_Cost_Total","v":0.30000309589167262},{"$f":"SUM(G79:G81)","v":502.33379177823576},{"$f":"SUM(H79:H81)","v":64406.368302995223},{"$f":"SUM(I79:I81)","v":18033783.124838661},null,null,null,null,null,null,{"$f":"IF(AND(ROUND(SUM(Q82:ES82),0)=ROUND(Debt_Total,0),ROUND(SUM(Q68:ES69),0)=ROUND(SUM(I72:I73),0)),\"\",\"ERROR\")","v":""},{"$f":"SUM(Q79:Q81)","v":117293.04274152219},{"$f":"SUM(R79:R81)","v":93938.731269546784},317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058362,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD79:CD81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EP79:EP81)","v":0},{"$f":"SUM(EQ79:EQ81)","v":0},{"$f":"SUM(ER79:ER81)","v":0},{"$f":"SUM(ES79:ES81)","v":0},null,"Debt with Operating Shortfall",null,null,{"$f":"IF(MAX(FA82:KC82)=SUM(FA66:KC66),\"OK\",\"ERROR\")","v":"OK"},"Outstanding",0,{"$f":"+EZ82+FA66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50869.822681318699,94560.431362637421,131071.8260439561,160404.00672527478,182556.97340659349,197530.72608791216,205325.26476923088,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,{"$f":"+GF82+GG66","v":205940.58945054957},205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,{"$f":"+HL82+HM66","v":205940.58945054957},205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,{"$f":"+IR82+IS66","v":205940.58945054957},205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957,205940.58945054957]
[]
[null,"Total Sources",null,null,null,{"$f":"(I84/Project_Cost_Total)","v":1},{"$f":"G82+G76","v":1674.428693094628},{"$f":"H82+H76","v":214685.67886463265},{"$f":"I82+I76","v":60111990.082097143},null,null,null,null,null,null,null,{"$f":"+Q82+Q76","v":42195500},{"$f":"+R82+R76","v":93938.731269546784},317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058362,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,97848.916254501877,89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CD82+CD76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EP82+EP76","v":0},{"$f":"+EQ82+EQ76","v":0},{"$f":"+ER82+ER76","v":0},{"$f":"+ES82+ES76","v":0},null,"First Loan Draw",{"$f":"MAX(FA84:KC84)","v":1},null,null,null,null,{"$f":"AND(FA80>0,SUM($EZ$84:EZ84)=0)*FA58","v":0},{"$f":"AND(FB80>0,SUM($EZ$84:FA84)=0)*FB58","v":1},{"$f":"AND(FC80>0,SUM($EZ$84:FB84)=0)*FC58","v":0},{"$f":"AND(FD80>0,SUM($EZ$84:FC84)=0)*FD58","v":0},{"$f":"AND(FE80>0,SUM($EZ$84:FD84)=0)*FE58","v":0},{"$f":"AND(FF80>0,SUM($EZ$84:FE84)=0)*FF58","v":0},{"$f":"AND(FG80>0,SUM($EZ$84:FF84)=0)*FG58","v":0},{"$f":"AND(FH80>0,SUM($EZ$84:FG84)=0)*FH58","v":0},{"$f":"AND(FI80>0,SUM($EZ$84:FH84)=0)*FI58","v":0},{"$f":"AND(FJ80>0,SUM($EZ$84:FI84)=0)*FJ58","v":0},{"$f":"AND(FK80>0,SUM($EZ$84:FJ84)=0)*FK58","v":0},{"$f":"AND(FL80>0,SUM($EZ$84:FK84)=0)*FL58","v":0},{"$f":"AND(FM80>0,SUM($EZ$84:FL84)=0)*FM58","v":0},{"$f":"AND(FN80>0,SUM($EZ$84:FM84)=0)*FN58","v":0},{"$f":"AND(FO80>0,SUM($EZ$84:FN84)=0)*FO58","v":0},{"$f":"AND(FP80>0,SUM($EZ$84:FO84)=0)*FP58","v":0},{"$f":"AND(FQ80>0,SUM($EZ$84:FP84)=0)*FQ58","v":0},{"$f":"AND(FR80>0,SUM($EZ$84:FQ84)=0)*FR58","v":0},{"$f":"AND(FS80>0,SUM($EZ$84:FR84)=0)*FS58","v":0},{"$f":"AND(FT80>0,SUM($EZ$84:FS84)=0)*FT58","v":0},{"$f":"AND(FU80>0,SUM($EZ$84:FT84)=0)*FU58","v":0},{"$f":"AND(FV80>0,SUM($EZ$84:FU84)=0)*FV58","v":0},{"$f":"AND(FW80>0,SUM($EZ$84:FV84)=0)*FW58","v":0},{"$f":"AND(FX80>0,SUM($EZ$84:FW84)=0)*FX58","v":0},{"$f":"AND(FY80>0,SUM($EZ$84:FX84)=0)*FY58","v":0},{"$f":"AND(FZ80>0,SUM($EZ$84:FY84)=0)*FZ58","v":0},{"$f":"AND(GA80>0,SUM($EZ$84:FZ84)=0)*GA58","v":0},{"$f":"AND(GB80>0,SUM($EZ$84:GA84)=0)*GB58","v":0},{"$f":"AND(GC80>0,SUM($EZ$84:GB84)=0)*GC58","v":0},{"$f":"AND(GD80>0,SUM($EZ$84:GC84)=0)*GD58","v":0},{"$f":"AND(GE80>0,SUM($EZ$84:GD84)=0)*GE58","v":0},{"$f":"AND(GF80>0,SUM($EZ$84:GE84)=0)*GF58","v":0},{"$f":"AND(GG80>0,SUM($EZ$84:GF84)=0)*GG58","v":0},{"$f":"AND(GH80>0,SUM($EZ$84:GG84)=0)*GH58","v":0},{"$f":"AND(GI80>0,SUM($EZ$84:GH84)=0)*GI58","v":0},{"$f":"AND(GJ80>0,SUM($EZ$84:GI84)=0)*GJ58","v":0},{"$f":"AND(GK80>0,SUM($EZ$84:GJ84)=0)*GK58","v":0},{"$f":"AND(GL80>0,SUM($EZ$84:GK84)=0)*GL58","v":0},{"$f":"AND(GM80>0,SUM($EZ$84:GL84)=0)*GM58","v":0},{"$f":"AND(GN80>0,SUM($EZ$84:GM84)=0)*GN58","v":0},{"$f":"AND(GO80>0,SUM($EZ$84:GN84)=0)*GO58","v":0},{"$f":"AND(GP80>0,SUM($EZ$84:GO84)=0)*GP58","v":0},{"$f":"AND(GQ80>0,SUM($EZ$84:GP84)=0)*GQ58","v":0},{"$f":"AND(GR80>0,SUM($EZ$84:GQ84)=0)*GR58","v":0},{"$f":"AND(GS80>0,SUM($EZ$84:GR84)=0)*GS58","v":0},{"$f":"AND(GT80>0,SUM($EZ$84:GS84)=0)*GT58","v":0},{"$f":"AND(GU80>0,SUM($EZ$84:GT84)=0)*GU58","v":0},{"$f":"AND(GV80>0,SUM($EZ$84:GU84)=0)*GV58","v":0},{"$f":"AND(GW80>0,SUM($EZ$84:GV84)=0)*GW58","v":0},{"$f":"AND(GX80>0,SUM($EZ$84:GW84)=0)*GX58","v":0},{"$f":"AND(GY80>0,SUM($EZ$84:GX84)=0)*GY58","v":0},{"$f":"AND(GZ80>0,SUM($EZ$84:GY84)=0)*GZ58","v":0},{"$f":"AND(HA80>0,SUM($EZ$84:GZ84)=0)*HA58","v":0},{"$f":"AND(HB80>0,SUM($EZ$84:HA84)=0)*HB58","v":0},{"$f":"AND(HC80>0,SUM($EZ$84:HB84)=0)*HC58","v":0},{"$f":"AND(HD80>0,SUM($EZ$84:HC84)=0)*HD58","v":0},{"$f":"AND(HE80>0,SUM($EZ$84:HD84)=0)*HE58","v":0},{"$f":"AND(HF80>0,SUM($EZ$84:HE84)=0)*HF58","v":0},{"$f":"AND(HG80>0,SUM($EZ$84:HF84)=0)*HG58","v":0},{"$f":"AND(HH80>0,SUM($EZ$84:HG84)=0)*HH58","v":0},{"$f":"AND(HI80>0,SUM($EZ$84:HH84)=0)*HI58","v":0},{"$f":"AND(HJ80>0,SUM($EZ$84:HI84)=0)*HJ58","v":0},{"$f":"AND(HK80>0,SUM($EZ$84:HJ84)=0)*HK58","v":0},{"$f":"AND(HL80>0,SUM($EZ$84:HK84)=0)*HL58","v":0},{"$f":"AND(HM80>0,SUM($EZ$84:HL84)=0)*HM58","v":0},{"$f":"AND(HN80>0,SUM($EZ$84:HM84)=0)*HN58","v":0},{"$f":"AND(HO80>0,SUM($EZ$84:HN84)=0)*HO58","v":0},{"$f":"AND(HP80>0,SUM($EZ$84:HO84)=0)*HP58","v":0},{"$f":"AND(HQ80>0,SUM($EZ$84:HP84)=0)*HQ58","v":0},{"$f":"AND(HR80>0,SUM($EZ$84:HQ84)=0)*HR58","v":0},{"$f":"AND(HS80>0,SUM($EZ$84:HR84)=0)*HS58","v":0},{"$f":"AND(HT80>0,SUM($EZ$84:HS84)=0)*HT58","v":0},{"$f":"AND(HU80>0,SUM($EZ$84:HT84)=0)*HU58","v":0},{"$f":"AND(HV80>0,SUM($EZ$84:HU84)=0)*HV58","v":0},{"$f":"AND(HW80>0,SUM($EZ$84:HV84)=0)*HW58","v":0},{"$f":"AND(HX80>0,SUM($EZ$84:HW84)=0)*HX58","v":0},{"$f":"AND(HY80>0,SUM($EZ$84:HX84)=0)*HY58","v":0},{"$f":"AND(HZ80>0,SUM($EZ$84:HY84)=0)*HZ58","v":0},{"$f":"AND(IA80>0,SUM($EZ$84:HZ84)=0)*IA58","v":0},{"$f":"AND(IB80>0,SUM($EZ$84:IA84)=0)*IB58","v":0},{"$f":"AND(IC80>0,SUM($EZ$84:IB84)=0)*IC58","v":0},{"$f":"AND(ID80>0,SUM($EZ$84:IC84)=0)*ID58","v":0},{"$f":"AND(IE80>0,SUM($EZ$84:ID84)=0)*IE58","v":0},{"$f":"AND(IF80>0,SUM($EZ$84:IE84)=0)*IF58","v":0},{"$f":"AND(IG80>0,SUM($EZ$84:IF84)=0)*IG58","v":0},{"$f":"AND(IH80>0,SUM($EZ$84:IG84)=0)*IH58","v":0},{"$f":"AND(II80>0,SUM($EZ$84:IH84)=0)*II58","v":0},{"$f":"AND(IJ80>0,SUM($EZ$84:II84)=0)*IJ58","v":0},{"$f":"AND(IK80>0,SUM($EZ$84:IJ84)=0)*IK58","v":0},{"$f":"AND(IL80>0,SUM($EZ$84:IK84)=0)*IL58","v":0},{"$f":"AND(IM80>0,SUM($EZ$84:IL84)=0)*IM58","v":0},{"$f":"AND(IN80>0,SUM($EZ$84:IM84)=0)*IN58","v":0},{"$f":"AND(IO80>0,SUM($EZ$84:IN84)=0)*IO58","v":0},{"$f":"AND(IP80>0,SUM($EZ$84:IO84)=0)*IP58","v":0},{"$f":"AND(IQ80>0,SUM($EZ$84:IP84)=0)*IQ58","v":0},{"$f":"AND(IR80>0,SUM($EZ$84:IQ84)=0)*IR58","v":0},{"$f":"AND(IS80>0,SUM($EZ$84:IR84)=0)*IS58","v":0},{"$f":"AND(IT80>0,SUM($EZ$84:IS84)=0)*IT58","v":0},{"$f":"AND(IU80>0,SUM($EZ$84:IT84)=0)*IU58","v":0},{"$f":"AND(IV80>0,SUM($EZ$84:IU84)=0)*IV58","v":0},{"$f":"AND(IW80>0,SUM($EZ$84:IV84)=0)*IW58","v":0},{"$f":"AND(IX80>0,SUM($EZ$84:IW84)=0)*IX58","v":0},{"$f":"AND(IY80>0,SUM($EZ$84:IX84)=0)*IY58","v":0},{"$f":"AND(IZ80>0,SUM($EZ$84:IY84)=0)*IZ58","v":0},{"$f":"AND(JA80>0,SUM($EZ$84:IZ84)=0)*JA58","v":0},{"$f":"AND(JB80>0,SUM($EZ$84:JA84)=0)*JB58","v":0},{"$f":"AND(JC80>0,SUM($EZ$84:JB84)=0)*JC58","v":0},{"$f":"AND(JD80>0,SUM($EZ$84:JC84)=0)*JD58","v":0},{"$f":"AND(JE80>0,SUM($EZ$84:JD84)=0)*JE58","v":0},{"$f":"AND(JF80>0,SUM($EZ$84:JE84)=0)*JF58","v":0},{"$f":"AND(JG80>0,SUM($EZ$84:JF84)=0)*JG58","v":0},{"$f":"AND(JH80>0,SUM($EZ$84:JG84)=0)*JH58","v":0},{"$f":"AND(JI80>0,SUM($EZ$84:JH84)=0)*JI58","v":0},{"$f":"AND(JJ80>0,SUM($EZ$84:JI84)=0)*JJ58","v":0},{"$f":"AND(JK80>0,SUM($EZ$84:JJ84)=0)*JK58","v":0},{"$f":"AND(JL80>0,SUM($EZ$84:JK84)=0)*JL58","v":0},{"$f":"AND(JM80>0,SUM($EZ$84:JL84)=0)*JM58","v":0},{"$f":"AND(JN80>0,SUM($EZ$84:JM84)=0)*JN58","v":0},{"$f":"AND(JO80>0,SUM($EZ$84:JN84)=0)*JO58","v":0},{"$f":"AND(JP80>0,SUM($EZ$84:JO84)=0)*JP58","v":0},{"$f":"AND(JQ80>0,SUM($EZ$84:JP84)=0)*JQ58","v":0},{"$f":"AND(JR80>0,SUM($EZ$84:JQ84)=0)*JR58","v":0},{"$f":"AND(JS80>0,SUM($EZ$84:JR84)=0)*JS58","v":0},{"$f":"AND(JT80>0,SUM($EZ$84:JS84)=0)*JT58","v":0},{"$f":"AND(JU80>0,SUM($EZ$84:JT84)=0)*JU58","v":0},{"$f":"AND(JV80>0,SUM($EZ$84:JU84)=0)*JV58","v":0},{"$f":"AND(JW80>0,SUM($EZ$84:JV84)=0)*JW58","v":0},{"$f":"AND(JX80>0,SUM($EZ$84:JW84)=0)*JX58","v":0},{"$f":"AND(JY80>0,SUM($EZ$84:JX84)=0)*JY58","v":0},{"$f":"AND(JZ80>0,SUM($EZ$84:JY84)=0)*JZ58","v":0},{"$f":"AND(KA80>0,SUM($EZ$84:JZ84)=0)*KA58","v":0},{"$f":"AND(KB80>0,SUM($EZ$84:KA84)=0)*KB58","v":0},{"$f":"AND(KC80>0,SUM($EZ$84:KB84)=0)*KC58","v":0}]
[null,{"$f":"IF(Perm_Debt?=0,\"PERMANENT DEBT - NOT IN USE\",\"PERMANENT DEBT - ACTIVE\")","v":"PERMANENT DEBT - NOT IN USE"},null,null,null,null,null,"No Perm. Debt","Perm. Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error Check","Share","Amount w/o Int"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Loan Balance (w/o interest)",null,null,{"$f":"IF(ROUND(MAX(FA86:KC86),0)=ROUND(EZ86,0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"+C72/Debt_LTC_Target","v":1},{"$f":"+$I$79*EY86","v":14597398.357901521},{"$f":"IF($D$73<>$D$72,MIN(FA80,$EZ$86),FA$80*$EY86)","v":117293.04274152219},210352.07619050756,526357.71058883145,1520275.5574112129,3093402.1059536235,4671670.0464600706,5724285.4905616231,6608312.2604922019,7357543.1169291418,7951223.6098676296,8711292.2135659996,9421383.1879379582,10065117.671914244,10821063.597423781,11556495.978005767,12284823.683789007,13012507.68565047,13621709.687511932,14207692.689373394,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"IF($D$73<>$D$72,MIN(GG80,$EZ$86),GG$80*$EY86)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"IF($D$73<>$D$72,MIN(HM80,$EZ$86),HM$80*$EY86)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$73<>$D$72,MIN(IS80,$EZ$86),IS$80*$EY86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"% of Stab. Value","% OF COST","ANNUAL RATE","INTEREST-ONLY?","AMORT.","PAYMENT","AMOUNT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mezzanine Loan Balance (w/o interest)",null,null,{"$f":"IF(ROUND(MAX(FA87:KC87),0)=ROUND(EZ87,0),\"OK\",\"ERROR\")","v":"OK"},{"$f":"1-EY86","v":0},{"$f":"+$I$79*EY87","v":0},{"$f":"IF($D$73<>$D$72,FA80-FA86,FA80*$EY$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$73<>$D$72,GG80-GG86,GG80*$EY$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$73<>$D$72,HM80-HM86,HM80*$EY$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$73<>$D$72,IS80-IS86,IS80*$EY$87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$73<>$D$72,JY80-JY86,JY80*$EY$87)","v":0},0,0,0,0]
[null,"Permanent Debt",{"$f":"+I88/Valuation_Trended","v":0.25961793293632496},{"$f":"+I88/Project_Cost_Total","v":0.30303343019360868},6.5000000000000002E-2,"Yes",30,{"$f":"IF(F88=\"Yes\",I88*E88,PMT(E88/12,G88*12,-I88)*12)","v":1184036.2657722353},{"$f":"+I82/(1-H89)","v":18215942.550342083},null,null,null,null,null,null,null,{"$f":"+Q3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"+AW3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"+CC3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"+DI3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,"Share of Required Debt Funding",null,null,null,null,null,{"$f":"IFERROR(FA86/FA64,0)","v":1},{"$f":"IFERROR((FB86-FA86)/FB64,0)","v":1},{"$f":"IFERROR((FC86-FB86)/FC64,0)","v":1.0000000000000002},1,1.0000000000000002,0.99999999999999989,0.99999999999999978,0.99999999999999944,0.99999999999999967,0.99999999999999944,1.0000000000000007,1.0000000000000007,0.99999999999999967,1.0000000000000002,0.999999999999999,0.999999999999999,1.0000000000000009,1.0000000000000011,1.0000000000000011,0.99999999999999944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((HO86-HN86)/HO64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((KA86-JZ86)/KA64,0)","v":0},0,0]
[null,"Loan Funding",{"$f":"Stabilization_1st_Month","v":62},null,null,null,"Loan Fees + Closing Costs",0.01,{"$f":"-H89*I88","v":-182159.42550342085},null,null,null,null,null,null,null,{"$f":"(PermDebt_Fund=Q3)*Perm_Debt?*$I88*(1-$H$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=AW3)*Perm_Debt?*$I88*(1-$H$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=CC3)*Perm_Debt?*$I88*(1-$H$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=DI3)*Perm_Debt?*$I88*(1-$H$89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Fund=EO3)*Perm_Debt?*$I88*(1-$H$89)","v":0},0,0,0,0,null,"Total Construction Debt Balance",null,null,null,null,{"$f":"EZ86+EZ87","v":14597398.357901521},{"$f":"(FA3<=ConstDebt_Payoff)*(FA86+FA87)","v":117293.04274152219},210352.07619050756,526357.71058883145,1520275.5574112129,3093402.1059536235,4671670.0464600706,5724285.4905616231,6608312.2604922019,7357543.1169291418,7951223.6098676296,8711292.2135659996,9421383.1879379582,10065117.671914244,10821063.597423781,11556495.978005767,12284823.683789007,13012507.68565047,13621709.687511932,14207692.689373394,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"(GG3<=ConstDebt_Payoff)*(GG86+GG87)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,{"$f":"(HM3<=ConstDebt_Payoff)*(HM86+HM87)","v":14597398.357901521},14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,14597398.357901521,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS3<=ConstDebt_Payoff)*(IS86+IS87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan Payoff",{"$f":"Timing_Reversion_Month","v":84},null,null,null,{"$f":"\"Debt Service Coverage Ratio (Month \"&PermDebt_Fund+1&\"):\"","v":"Debt Service Coverage Ratio (Month 63):"},{"$f":"IF(Perm_Debt?=0,\"\",SUM(OFFSET(INDEX($R$142:$ES$142,1,PermDebt_Fund+1),0,0,1,12))/H88)","v":""},{"$f":"IF(F88=\"No\",PV(E88/12,G88*12-(PermDebt_Payoff-PermDebt_Fund),H88/12),-I88)","v":-18215942.550342083},null,null,null,null,null,null,null,{"$f":"(PermDebt_Payoff=Q3)*Perm_Debt?*$I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=AW3)*Perm_Debt?*$I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=CC3)*Perm_Debt?*$I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(PermDebt_Payoff=DI3)*Perm_Debt?*$I90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"OPERATING PERIOD CASH FLOWS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis Month",{"$f":"Q$3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"CC$3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,{"$f":"EO$3","v":128},129,130,131,132]
[null,"INCOME",null,null,null,null,{"$f":"IF(LeaseUp_Method=1,\"Detailed Lease Up Method\",\"Basic Lease Up Method\")","v":"Detailed Lease Up Method"},null,null,null,null,null,null,null,null,"Analysis Date",{"$f":"Q22","v":"2024-08-31"},"2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31",{"$f":"AW22","v":"2027-04-30"},"2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30",{"$f":"CC22","v":"2029-12-31"},"2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31",{"$f":"DI22","v":"2032-08-31"},"2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",null,"LEASE-UP CALCULATION",null,"% Prelease",null,null,"Operation Month",null,{"$f":"MAX(FB3-Timing_Operation_Begin_Month+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"MAX(GH3-Timing_Operation_Begin_Month+1,0)","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"MAX(HN3-Timing_Operation_Begin_Month+1,0)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"MAX(IT3-Timing_Operation_Begin_Month+1,0)","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113]
[1,"Operation Begin Month",null,{"$f":"Timing_Construction_End+1","v":20},null,null,"Basic","Detailed",null,null,null,null,null,null,null,"Leased %",{"$f":"IF(Q93<Timing_Operation_Begin_Month,0,1-(FA95/Units_BTR))","v":0},{"$f":"IF(R93<Timing_Operation_Begin_Month,0,1-(FB95/Units_BTR))","v":0},{"$f":"IF(S93<Timing_Operation_Begin_Month,0,1-(FC95/Units_BTR))","v":0},{"$f":"IF(T93<Timing_Operation_Begin_Month,0,1-(FD95/Units_BTR))","v":0},{"$f":"IF(U93<Timing_Operation_Begin_Month,0,1-(FE95/Units_BTR))","v":0},{"$f":"IF(V93<Timing_Operation_Begin_Month,0,1-(FF95/Units_BTR))","v":0},{"$f":"IF(W93<Timing_Operation_Begin_Month,0,1-(FG95/Units_BTR))","v":0},{"$f":"IF(X93<Timing_Operation_Begin_Month,0,1-(FH95/Units_BTR))","v":0},{"$f":"IF(Y93<Timing_Operation_Begin_Month,0,1-(FI95/Units_BTR))","v":0},{"$f":"IF(Z93<Timing_Operation_Begin_Month,0,1-(FJ95/Units_BTR))","v":0},{"$f":"IF(AA93<Timing_Operation_Begin_Month,0,1-(FK95/Units_BTR))","v":0},{"$f":"IF(AB93<Timing_Operation_Begin_Month,0,1-(FL95/Units_BTR))","v":0},{"$f":"IF(AC93<Timing_Operation_Begin_Month,0,1-(FM95/Units_BTR))","v":0},{"$f":"IF(AD93<Timing_Operation_Begin_Month,0,1-(FN95/Units_BTR))","v":0},{"$f":"IF(AE93<Timing_Operation_Begin_Month,0,1-(FO95/Units_BTR))","v":0},{"$f":"IF(AF93<Timing_Operation_Begin_Month,0,1-(FP95/Units_BTR))","v":0},{"$f":"IF(AG93<Timing_Operation_Begin_Month,0,1-(FQ95/Units_BTR))","v":0},{"$f":"IF(AH93<Timing_Operation_Begin_Month,0,1-(FR95/Units_BTR))","v":0},{"$f":"IF(AI93<Timing_Operation_Begin_Month,0,1-(FS95/Units_BTR))","v":0},{"$f":"IF(AJ93<Timing_Operation_Begin_Month,0,1-(FT95/Units_BTR))","v":0},{"$f":"IF(AK93<Timing_Operation_Begin_Month,0,1-(FU95/Units_BTR))","v":9.9999999999999978E-2},{"$f":"IF(AL93<Timing_Operation_Begin_Month,0,1-(FV95/Units_BTR))","v":0.12142857142857144},{"$f":"IF(AM93<Timing_Operation_Begin_Month,0,1-(FW95/Units_BTR))","v":0.1428571428571429},{"$f":"IF(AN93<Timing_Operation_Begin_Month,0,1-(FX95/Units_BTR))","v":0.16428571428571426},{"$f":"IF(AO93<Timing_Operation_Begin_Month,0,1-(FY95/Units_BTR))","v":0.18571428571428572},{"$f":"IF(AP93<Timing_Operation_Begin_Month,0,1-(FZ95/Units_BTR))","v":0.20714285714285718},{"$f":"IF(AQ93<Timing_Operation_Begin_Month,0,1-(GA95/Units_BTR))","v":0.22857142857142854},{"$f":"IF(AR93<Timing_Operation_Begin_Month,0,1-(GB95/Units_BTR))","v":0.25},{"$f":"IF(AS93<Timing_Operation_Begin_Month,0,1-(GC95/Units_BTR))","v":0.27142857142857146},{"$f":"IF(AT93<Timing_Operation_Begin_Month,0,1-(GD95/Units_BTR))","v":0.29285714285714282},{"$f":"IF(AU93<Timing_Operation_Begin_Month,0,1-(GE95/Units_BTR))","v":0.31428571428571428},{"$f":"IF(AV93<Timing_Operation_Begin_Month,0,1-(GF95/Units_BTR))","v":0.33571428571428574},{"$f":"IF(AW93<Timing_Operation_Begin_Month,0,1-(GG95/Units_BTR))","v":0.3571428571428571},{"$f":"IF(AX93<Timing_Operation_Begin_Month,0,1-(GH95/Units_BTR))","v":0.37857142857142856},{"$f":"IF(AY93<Timing_Operation_Begin_Month,0,1-(GI95/Units_BTR))","v":0.4},{"$f":"IF(AZ93<Timing_Operation_Begin_Month,0,1-(GJ95/Units_BTR))","v":0.42142857142857137},{"$f":"IF(BA93<Timing_Operation_Begin_Month,0,1-(GK95/Units_BTR))","v":0.44285714285714284},{"$f":"IF(BB93<Timing_Operation_Begin_Month,0,1-(GL95/Units_BTR))","v":0.4642857142857143},{"$f":"IF(BC93<Timing_Operation_Begin_Month,0,1-(GM95/Units_BTR))","v":0.48571428571428577},{"$f":"IF(BD93<Timing_Operation_Begin_Month,0,1-(GN95/Units_BTR))","v":0.50714285714285712},{"$f":"IF(BE93<Timing_Operation_Begin_Month,0,1-(GO95/Units_BTR))","v":0.52857142857142858},{"$f":"IF(BF93<Timing_Operation_Begin_Month,0,1-(GP95/Units_BTR))","v":0.55000000000000004},{"$f":"IF(BG93<Timing_Operation_Begin_Month,0,1-(GQ95/Units_BTR))","v":0.5714285714285714},{"$f":"IF(BH93<Timing_Operation_Begin_Month,0,1-(GR95/Units_BTR))","v":0.59285714285714286},{"$f":"IF(BI93<Timing_Operation_Begin_Month,0,1-(GS95/Units_BTR))","v":0.61428571428571432},{"$f":"IF(BJ93<Timing_Operation_Begin_Month,0,1-(GT95/Units_BTR))","v":0.63571428571428568},{"$f":"IF(BK93<Timing_Operation_Begin_Month,0,1-(GU95/Units_BTR))","v":0.65714285714285714},{"$f":"IF(BL93<Timing_Operation_Begin_Month,0,1-(GV95/Units_BTR))","v":0.6785714285714286},{"$f":"IF(BM93<Timing_Operation_Begin_Month,0,1-(GW95/Units_BTR))","v":0.7},{"$f":"IF(BN93<Timing_Operation_Begin_Month,0,1-(GX95/Units_BTR))","v":0.72142857142857142},{"$f":"IF(BO93<Timing_Operation_Begin_Month,0,1-(GY95/Units_BTR))","v":0.74285714285714288},{"$f":"IF(BP93<Timing_Operation_Begin_Month,0,1-(GZ95/Units_BTR))","v":0.76428571428571423},{"$f":"IF(BQ93<Timing_Operation_Begin_Month,0,1-(HA95/Units_BTR))","v":0.7857142857142857},{"$f":"IF(BR93<Timing_Operation_Begin_Month,0,1-(HB95/Units_BTR))","v":0.80714285714285716},{"$f":"IF(BS93<Timing_Operation_Begin_Month,0,1-(HC95/Units_BTR))","v":0.82857142857142851},{"$f":"IF(BT93<Timing_Operation_Begin_Month,0,1-(HD95/Units_BTR))","v":0.85},{"$f":"IF(BU93<Timing_Operation_Begin_Month,0,1-(HE95/Units_BTR))","v":0.87142857142857144},{"$f":"IF(BV93<Timing_Operation_Begin_Month,0,1-(HF95/Units_BTR))","v":0.8928571428571429},{"$f":"IF(BW93<Timing_Operation_Begin_Month,0,1-(HG95/Units_BTR))","v":0.91428571428571426},{"$f":"IF(BX93<Timing_Operation_Begin_Month,0,1-(HH95/Units_BTR))","v":0.93571428571428572},{"$f":"IF(BY93<Timing_Operation_Begin_Month,0,1-(HI95/Units_BTR))","v":0.95714285714285718},{"$f":"IF(BZ93<Timing_Operation_Begin_Month,0,1-(HJ95/Units_BTR))","v":0.97857142857142854},{"$f":"IF(CA93<Timing_Operation_Begin_Month,0,1-(HK95/Units_BTR))","v":1},{"$f":"IF(CB93<Timing_Operation_Begin_Month,0,1-(HL95/Units_BTR))","v":1},{"$f":"IF(CC93<Timing_Operation_Begin_Month,0,1-(HM95/Units_BTR))","v":1},{"$f":"IF(CD93<Timing_Operation_Begin_Month,0,1-(HN95/Units_BTR))","v":1},{"$f":"IF(CE93<Timing_Operation_Begin_Month,0,1-(HO95/Units_BTR))","v":1},{"$f":"IF(CF93<Timing_Operation_Begin_Month,0,1-(HP95/Units_BTR))","v":1},{"$f":"IF(CG93<Timing_Operation_Begin_Month,0,1-(HQ95/Units_BTR))","v":1},{"$f":"IF(CH93<Timing_Operation_Begin_Month,0,1-(HR95/Units_BTR))","v":1},{"$f":"IF(CI93<Timing_Operation_Begin_Month,0,1-(HS95/Units_BTR))","v":1},{"$f":"IF(CJ93<Timing_Operation_Begin_Month,0,1-(HT95/Units_BTR))","v":1},{"$f":"IF(CK93<Timing_Operation_Begin_Month,0,1-(HU95/Units_BTR))","v":1},{"$f":"IF(CL93<Timing_Operation_Begin_Month,0,1-(HV95/Units_BTR))","v":1},{"$f":"IF(CM93<Timing_Operation_Begin_Month,0,1-(HW95/Units_BTR))","v":1},{"$f":"IF(CN93<Timing_Operation_Begin_Month,0,1-(HX95/Units_BTR))","v":1},{"$f":"IF(CO93<Timing_Operation_Begin_Month,0,1-(HY95/Units_BTR))","v":1},{"$f":"IF(CP93<Timing_Operation_Begin_Month,0,1-(HZ95/Units_BTR))","v":1},{"$f":"IF(CQ93<Timing_Operation_Begin_Month,0,1-(IA95/Units_BTR))","v":1},{"$f":"IF(CR93<Timing_Operation_Begin_Month,0,1-(IB95/Units_BTR))","v":1},{"$f":"IF(CS93<Timing_Operation_Begin_Month,0,1-(IC95/Units_BTR))","v":1},{"$f":"IF(CT93<Timing_Operation_Begin_Month,0,1-(ID95/Units_BTR))","v":1},{"$f":"IF(CU93<Timing_Operation_Begin_Month,0,1-(IE95/Units_BTR))","v":1},{"$f":"IF(CV93<Timing_Operation_Begin_Month,0,1-(IF95/Units_BTR))","v":1},{"$f":"IF(CW93<Timing_Operation_Begin_Month,0,1-(IG95/Units_BTR))","v":1},{"$f":"IF(CX93<Timing_Operation_Begin_Month,0,1-(IH95/Units_BTR))","v":1},{"$f":"IF(CY93<Timing_Operation_Begin_Month,0,1-(II95/Units_BTR))","v":1},{"$f":"IF(CZ93<Timing_Operation_Begin_Month,0,1-(IJ95/Units_BTR))","v":1},{"$f":"IF(DA93<Timing_Operation_Begin_Month,0,1-(IK95/Units_BTR))","v":1},{"$f":"IF(DB93<Timing_Operation_Begin_Month,0,1-(IL95/Units_BTR))","v":1},{"$f":"IF(DC93<Timing_Operation_Begin_Month,0,1-(IM95/Units_BTR))","v":1},{"$f":"IF(DD93<Timing_Operation_Begin_Month,0,1-(IN95/Units_BTR))","v":1},{"$f":"IF(DE93<Timing_Operation_Begin_Month,0,1-(IO95/Units_BTR))","v":1},{"$f":"IF(DF93<Timing_Operation_Begin_Month,0,1-(IP95/Units_BTR))","v":1},{"$f":"IF(DG93<Timing_Operation_Begin_Month,0,1-(IQ95/Units_BTR))","v":1},{"$f":"IF(DH93<Timing_Operation_Begin_Month,0,1-(IR95/Units_BTR))","v":1},{"$f":"IF(DI93<Timing_Operation_Begin_Month,0,1-(IS95/Units_BTR))","v":1},{"$f":"IF(DJ93<Timing_Operation_Begin_Month,0,1-(IT95/Units_BTR))","v":1},{"$f":"IF(DK93<Timing_Operation_Begin_Month,0,1-(IU95/Units_BTR))","v":1},{"$f":"IF(DL93<Timing_Operation_Begin_Month,0,1-(IV95/Units_BTR))","v":1},{"$f":"IF(DM93<Timing_Operation_Begin_Month,0,1-(IW95/Units_BTR))","v":1},{"$f":"IF(DN93<Timing_Operation_Begin_Month,0,1-(IX95/Units_BTR))","v":1},{"$f":"IF(DO93<Timing_Operation_Begin_Month,0,1-(IY95/Units_BTR))","v":1},{"$f":"IF(DP93<Timing_Operation_Begin_Month,0,1-(IZ95/Units_BTR))","v":1},{"$f":"IF(DQ93<Timing_Operation_Begin_Month,0,1-(JA95/Units_BTR))","v":1},{"$f":"IF(DR93<Timing_Operation_Begin_Month,0,1-(JB95/Units_BTR))","v":1},{"$f":"IF(DS93<Timing_Operation_Begin_Month,0,1-(JC95/Units_BTR))","v":1},{"$f":"IF(DT93<Timing_Operation_Begin_Month,0,1-(JD95/Units_BTR))","v":1},{"$f":"IF(DU93<Timing_Operation_Begin_Month,0,1-(JE95/Units_BTR))","v":1},{"$f":"IF(DV93<Timing_Operation_Begin_Month,0,1-(JF95/Units_BTR))","v":1},{"$f":"IF(DW93<Timing_Operation_Begin_Month,0,1-(JG95/Units_BTR))","v":1},{"$f":"IF(DX93<Timing_Operation_Begin_Month,0,1-(JH95/Units_BTR))","v":1},{"$f":"IF(DY93<Timing_Operation_Begin_Month,0,1-(JI95/Units_BTR))","v":1},{"$f":"IF(DZ93<Timing_Operation_Begin_Month,0,1-(JJ95/Units_BTR))","v":1},{"$f":"IF(EA93<Timing_Operation_Begin_Month,0,1-(JK95/Units_BTR))","v":1},{"$f":"IF(EB93<Timing_Operation_Begin_Month,0,1-(JL95/Units_BTR))","v":1},{"$f":"IF(EC93<Timing_Operation_Begin_Month,0,1-(JM95/Units_BTR))","v":1},{"$f":"IF(ED93<Timing_Operation_Begin_Month,0,1-(JN95/Units_BTR))","v":1},{"$f":"IF(EE93<Timing_Operation_Begin_Month,0,1-(JO95/Units_BTR))","v":1},{"$f":"IF(EF93<Timing_Operation_Begin_Month,0,1-(JP95/Units_BTR))","v":1},{"$f":"IF(EG93<Timing_Operation_Begin_Month,0,1-(JQ95/Units_BTR))","v":1},{"$f":"IF(EH93<Timing_Operation_Begin_Month,0,1-(JR95/Units_BTR))","v":1},{"$f":"IF(EI93<Timing_Operation_Begin_Month,0,1-(JS95/Units_BTR))","v":1},{"$f":"IF(EJ93<Timing_Operation_Begin_Month,0,1-(JT95/Units_BTR))","v":1},{"$f":"IF(EK93<Timing_Operation_Begin_Month,0,1-(JU95/Units_BTR))","v":1},{"$f":"IF(EL93<Timing_Operation_Begin_Month,0,1-(JV95/Units_BTR))","v":1},{"$f":"IF(EM93<Timing_Operation_Begin_Month,0,1-(JW95/Units_BTR))","v":1},{"$f":"IF(EN93<Timing_Operation_Begin_Month,0,1-(JX95/Units_BTR))","v":1},{"$f":"IF(EO93<Timing_Operation_Begin_Month,0,1-(JY95/Units_BTR))","v":1},{"$f":"IF(EP93<Timing_Operation_Begin_Month,0,1-(JZ95/Units_BTR))","v":1},{"$f":"IF(EQ93<Timing_Operation_Begin_Month,0,1-(KA95/Units_BTR))","v":1},{"$f":"IF(ER93<Timing_Operation_Begin_Month,0,1-(KB95/Units_BTR))","v":1},{"$f":"IF(ES93<Timing_Operation_Begin_Month,0,1-(KC95/Units_BTR))","v":1},null,"Available Homes",null,null,null,null,null,null,{"$f":"(FB94>0)*(Units_BTR-SUM($EZ$96:FB96))","v":0},{"$f":"(FC94>0)*(Units_BTR-SUM($EZ$96:FC96))","v":0},{"$f":"(FD94>0)*(Units_BTR-SUM($EZ$96:FD96))","v":0},{"$f":"(FE94>0)*(Units_BTR-SUM($EZ$96:FE96))","v":0},{"$f":"(FF94>0)*(Units_BTR-SUM($EZ$96:FF96))","v":0},{"$f":"(FG94>0)*(Units_BTR-SUM($EZ$96:FG96))","v":0},{"$f":"(FH94>0)*(Units_BTR-SUM($EZ$96:FH96))","v":0},{"$f":"(FI94>0)*(Units_BTR-SUM($EZ$96:FI96))","v":0},{"$f":"(FJ94>0)*(Units_BTR-SUM($EZ$96:FJ96))","v":0},{"$f":"(FK94>0)*(Units_BTR-SUM($EZ$96:FK96))","v":0},{"$f":"(FL94>0)*(Units_BTR-SUM($EZ$96:FL96))","v":0},{"$f":"(FM94>0)*(Units_BTR-SUM($EZ$96:FM96))","v":0},{"$f":"(FN94>0)*(Units_BTR-SUM($EZ$96:FN96))","v":0},{"$f":"(FO94>0)*(Units_BTR-SUM($EZ$96:FO96))","v":0},{"$f":"(FP94>0)*(Units_BTR-SUM($EZ$96:FP96))","v":0},{"$f":"(FQ94>0)*(Units_BTR-SUM($EZ$96:FQ96))","v":0},{"$f":"(FR94>0)*(Units_BTR-SUM($EZ$96:FR96))","v":0},{"$f":"(FS94>0)*(Units_BTR-SUM($EZ$96:FS96))","v":0},{"$f":"(FT94>0)*(Units_BTR-SUM($EZ$96:FT96))","v":0},{"$f":"(FU94>0)*(Units_BTR-SUM($EZ$96:FU96))","v":252},{"$f":"(FV94>0)*(Units_BTR-SUM($EZ$96:FV96))","v":246},{"$f":"(FW94>0)*(Units_BTR-SUM($EZ$96:FW96))","v":240},{"$f":"(FX94>0)*(Units_BTR-SUM($EZ$96:FX96))","v":234},{"$f":"(FY94>0)*(Units_BTR-SUM($EZ$96:FY96))","v":228},{"$f":"(FZ94>0)*(Units_BTR-SUM($EZ$96:FZ96))","v":222},{"$f":"(GA94>0)*(Units_BTR-SUM($EZ$96:GA96))","v":216},{"$f":"(GB94>0)*(Units_BTR-SUM($EZ$96:GB96))","v":210},{"$f":"(GC94>0)*(Units_BTR-SUM($EZ$96:GC96))","v":204},{"$f":"(GD94>0)*(Units_BTR-SUM($EZ$96:GD96))","v":198},{"$f":"(GE94>0)*(Units_BTR-SUM($EZ$96:GE96))","v":192},{"$f":"(GF94>0)*(Units_BTR-SUM($EZ$96:GF96))","v":186},{"$f":"(GG94>0)*(Units_BTR-SUM($EZ$96:GG96))","v":180},{"$f":"(GH94>0)*(Units_BTR-SUM($EZ$96:GH96))","v":174},{"$f":"(GI94>0)*(Units_BTR-SUM($EZ$96:GI96))","v":168},{"$f":"(GJ94>0)*(Units_BTR-SUM($EZ$96:GJ96))","v":162},{"$f":"(GK94>0)*(Units_BTR-SUM($EZ$96:GK96))","v":156},{"$f":"(GL94>0)*(Units_BTR-SUM($EZ$96:GL96))","v":150},{"$f":"(GM94>0)*(Units_BTR-SUM($EZ$96:GM96))","v":144},{"$f":"(GN94>0)*(Units_BTR-SUM($EZ$96:GN96))","v":138},{"$f":"(GO94>0)*(Units_BTR-SUM($EZ$96:GO96))","v":132},{"$f":"(GP94>0)*(Units_BTR-SUM($EZ$96:GP96))","v":126},{"$f":"(GQ94>0)*(Units_BTR-SUM($EZ$96:GQ96))","v":120},{"$f":"(GR94>0)*(Units_BTR-SUM($EZ$96:GR96))","v":114},{"$f":"(GS94>0)*(Units_BTR-SUM($EZ$96:GS96))","v":108},{"$f":"(GT94>0)*(Units_BTR-SUM($EZ$96:GT96))","v":102},{"$f":"(GU94>0)*(Units_BTR-SUM($EZ$96:GU96))","v":96},{"$f":"(GV94>0)*(Units_BTR-SUM($EZ$96:GV96))","v":90},{"$f":"(GW94>0)*(Units_BTR-SUM($EZ$96:GW96))","v":84},{"$f":"(GX94>0)*(Units_BTR-SUM($EZ$96:GX96))","v":78},{"$f":"(GY94>0)*(Units_BTR-SUM($EZ$96:GY96))","v":72},{"$f":"(GZ94>0)*(Units_BTR-SUM($EZ$96:GZ96))","v":66},{"$f":"(HA94>0)*(Units_BTR-SUM($EZ$96:HA96))","v":60},{"$f":"(HB94>0)*(Units_BTR-SUM($EZ$96:HB96))","v":54},{"$f":"(HC94>0)*(Units_BTR-SUM($EZ$96:HC96))","v":48},{"$f":"(HD94>0)*(Units_BTR-SUM($EZ$96:HD96))","v":42},{"$f":"(HE94>0)*(Units_BTR-SUM($EZ$96:HE96))","v":36},{"$f":"(HF94>0)*(Units_BTR-SUM($EZ$96:HF96))","v":30},{"$f":"(HG94>0)*(Units_BTR-SUM($EZ$96:HG96))","v":24},{"$f":"(HH94>0)*(Units_BTR-SUM($EZ$96:HH96))","v":18},{"$f":"(HI94>0)*(Units_BTR-SUM($EZ$96:HI96))","v":12},{"$f":"(HJ94>0)*(Units_BTR-SUM($EZ$96:HJ96))","v":6},{"$f":"(HK94>0)*(Units_BTR-SUM($EZ$96:HK96))","v":0},{"$f":"(HL94>0)*(Units_BTR-SUM($EZ$96:HL96))","v":0},{"$f":"(HM94>0)*(Units_BTR-SUM($EZ$96:HM96))","v":0},{"$f":"(HN94>0)*(Units_BTR-SUM($EZ$96:HN96))","v":0},{"$f":"(HO94>0)*(Units_BTR-SUM($EZ$96:HO96))","v":0},{"$f":"(HP94>0)*(Units_BTR-SUM($EZ$96:HP96))","v":0},{"$f":"(HQ94>0)*(Units_BTR-SUM($EZ$96:HQ96))","v":0},{"$f":"(HR94>0)*(Units_BTR-SUM($EZ$96:HR96))","v":0},{"$f":"(HS94>0)*(Units_BTR-SUM($EZ$96:HS96))","v":0},{"$f":"(HT94>0)*(Units_BTR-SUM($EZ$96:HT96))","v":0},{"$f":"(HU94>0)*(Units_BTR-SUM($EZ$96:HU96))","v":0},{"$f":"(HV94>0)*(Units_BTR-SUM($EZ$96:HV96))","v":0},{"$f":"(HW94>0)*(Units_BTR-SUM($EZ$96:HW96))","v":0},{"$f":"(HX94>0)*(Units_BTR-SUM($EZ$96:HX96))","v":0},{"$f":"(HY94>0)*(Units_BTR-SUM($EZ$96:HY96))","v":0},{"$f":"(HZ94>0)*(Units_BTR-SUM($EZ$96:HZ96))","v":0},{"$f":"(IA94>0)*(Units_BTR-SUM($EZ$96:IA96))","v":0},{"$f":"(IB94>0)*(Units_BTR-SUM($EZ$96:IB96))","v":0},{"$f":"(IC94>0)*(Units_BTR-SUM($EZ$96:IC96))","v":0},{"$f":"(ID94>0)*(Units_BTR-SUM($EZ$96:ID96))","v":0},{"$f":"(IE94>0)*(Units_BTR-SUM($EZ$96:IE96))","v":0},{"$f":"(IF94>0)*(Units_BTR-SUM($EZ$96:IF96))","v":0},{"$f":"(IG94>0)*(Units_BTR-SUM($EZ$96:IG96))","v":0},{"$f":"(IH94>0)*(Units_BTR-SUM($EZ$96:IH96))","v":0},{"$f":"(II94>0)*(Units_BTR-SUM($EZ$96:II96))","v":0},{"$f":"(IJ94>0)*(Units_BTR-SUM($EZ$96:IJ96))","v":0},{"$f":"(IK94>0)*(Units_BTR-SUM($EZ$96:IK96))","v":0},{"$f":"(IL94>0)*(Units_BTR-SUM($EZ$96:IL96))","v":0},{"$f":"(IM94>0)*(Units_BTR-SUM($EZ$96:IM96))","v":0},{"$f":"(IN94>0)*(Units_BTR-SUM($EZ$96:IN96))","v":0},{"$f":"(IO94>0)*(Units_BTR-SUM($EZ$96:IO96))","v":0},{"$f":"(IP94>0)*(Units_BTR-SUM($EZ$96:IP96))","v":0},{"$f":"(IQ94>0)*(Units_BTR-SUM($EZ$96:IQ96))","v":0},{"$f":"(IR94>0)*(Units_BTR-SUM($EZ$96:IR96))","v":0},{"$f":"(IS94>0)*(Units_BTR-SUM($EZ$96:IS96))","v":0},{"$f":"(IT94>0)*(Units_BTR-SUM($EZ$96:IT96))","v":0},{"$f":"(IU94>0)*(Units_BTR-SUM($EZ$96:IU96))","v":0},{"$f":"(IV94>0)*(Units_BTR-SUM($EZ$96:IV96))","v":0},{"$f":"(IW94>0)*(Units_BTR-SUM($EZ$96:IW96))","v":0},{"$f":"(IX94>0)*(Units_BTR-SUM($EZ$96:IX96))","v":0},{"$f":"(IY94>0)*(Units_BTR-SUM($EZ$96:IY96))","v":0},{"$f":"(IZ94>0)*(Units_BTR-SUM($EZ$96:IZ96))","v":0},{"$f":"(JA94>0)*(Units_BTR-SUM($EZ$96:JA96))","v":0},{"$f":"(JB94>0)*(Units_BTR-SUM($EZ$96:JB96))","v":0},{"$f":"(JC94>0)*(Units_BTR-SUM($EZ$96:JC96))","v":0},{"$f":"(JD94>0)*(Units_BTR-SUM($EZ$96:JD96))","v":0},{"$f":"(JE94>0)*(Units_BTR-SUM($EZ$96:JE96))","v":0},{"$f":"(JF94>0)*(Units_BTR-SUM($EZ$96:JF96))","v":0},{"$f":"(JG94>0)*(Units_BTR-SUM($EZ$96:JG96))","v":0},{"$f":"(JH94>0)*(Units_BTR-SUM($EZ$96:JH96))","v":0},{"$f":"(JI94>0)*(Units_BTR-SUM($EZ$96:JI96))","v":0},{"$f":"(JJ94>0)*(Units_BTR-SUM($EZ$96:JJ96))","v":0},{"$f":"(JK94>0)*(Units_BTR-SUM($EZ$96:JK96))","v":0},{"$f":"(JL94>0)*(Units_BTR-SUM($EZ$96:JL96))","v":0},{"$f":"(JM94>0)*(Units_BTR-SUM($EZ$96:JM96))","v":0},{"$f":"(JN94>0)*(Units_BTR-SUM($EZ$96:JN96))","v":0},{"$f":"(JO94>0)*(Units_BTR-SUM($EZ$96:JO96))","v":0},{"$f":"(JP94>0)*(Units_BTR-SUM($EZ$96:JP96))","v":0},{"$f":"(JQ94>0)*(Units_BTR-SUM($EZ$96:JQ96))","v":0},{"$f":"(JR94>0)*(Units_BTR-SUM($EZ$96:JR96))","v":0},{"$f":"(JS94>0)*(Units_BTR-SUM($EZ$96:JS96))","v":0},{"$f":"(JT94>0)*(Units_BTR-SUM($EZ$96:JT96))","v":0},{"$f":"(JU94>0)*(Units_BTR-SUM($EZ$96:JU96))","v":0},{"$f":"(JV94>0)*(Units_BTR-SUM($EZ$96:JV96))","v":0},{"$f":"(JW94>0)*(Units_BTR-SUM($EZ$96:JW96))","v":0},{"$f":"(JX94>0)*(Units_BTR-SUM($EZ$96:JX96))","v":0},{"$f":"(JY94>0)*(Units_BTR-SUM($EZ$96:JY96))","v":0},{"$f":"(JZ94>0)*(Units_BTR-SUM($EZ$96:JZ96))","v":0},{"$f":"(KA94>0)*(Units_BTR-SUM($EZ$96:KA96))","v":0},{"$f":"(KB94>0)*(Units_BTR-SUM($EZ$96:KB96))","v":0},{"$f":"(KC94>0)*(Units_BTR-SUM($EZ$96:KC96))","v":0}]
[null,"Rental Growth Rate",null,0.04,{"$f":"Timing_Operation_Begin_Month","v":20},null,"% Pre-Leased",null,0.1,null,null,null,null,null,null,"Economic Occ. %",null,{"$f":"IFERROR(IF($E$121<>\"Total Potential Income\",(R123-R117)/R107,R123/(R107+R117/MIN(R95,1-SUM($F$121:$F$122)))),0)","v":0},{"$f":"IFERROR(IF($E$121<>\"Total Potential Income\",(S123-S117)/S107,S123/(S107+S117/MIN(S95,1-SUM($F$121:$F$122)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5913677737207111E-2,4.6056534880064212E-2,6.619939202292148E-2,8.6342249165778567E-2,0.10648510630863567,0.12662796345149291,0.14677082059434993,0.16691367773720711,0.18705653488006424,0.20719939202292131,0.22734224916577858,0.24748510630863566,0.25670626670626673,0.28010239522004221,0.30094238194238193,0.32178236866472154,0.34262235538706132,0.36346234210940104,0.3843023288317407,0.40514231555408026,0.42598230227642003,0.44682228899875981,0.46766227572109925,0.48850226244343903,0.49075212704624477,0.51159211376858438,0.5356853718618424,0.55722248816366471,0.5787596044654868,0.600296720767309,0.62183383706913109,0.64337095337095329,0.66490806967277549,0.68644518597459736,0.70798230227641978,0.72951941857824187,0.72479798738622259,0.74633510368804468,0.76787221998986688,0.79266260766260732,0.81341107071339691,0.83370468400369491,0.91855831319124537,0.92063641635320836,0.92271451951517136,0.92479262267713458,{"$f":"IFERROR(IF($E$121<>\"Total Potential Income\",(CE123-CE117)/CE107,CE123/(CE107+CE117/MIN(CE95,1-SUM($F$121:$F$122)))),0)","v":0.92687072583909746},0.92894882900106079,0.90077898613889473,0.90285708930085784,0.90493519246282106,0.90701329562478405,0.91232400370535616,0.91509480792130715,0.91786561213725759,0.92063641635320859,0.92271451951517169,0.92479262267713469,0.9268707258390978,0.92894882900106091,0.90077898613889462,0.90285708930085762,0.90493519246282095,0.90701329562478405,0.90909139878674694,0.91440210686731926,0.91717291108327015,0.9199437152992207,0.92271451951517158,0.92479262267713469,0.9268707258390978,0.92894882900106079,0.9007789861388944,0.90285708930085773,0.90493519246282084,0.90701329562478405,0.90909139878674705,0.91116950194871005,0.91648021002928248,0.91925101424523326,0.92202181846118392,0.9247926226771348,0.9268707258390978,0.92894882900106091,0.90077898613889484,0.90285708930085795,0.90493519246282095,0.90701329562478417,0.90909139878674716,0.91116950194871016,0.91324760511067316,0.91855831319124537,0.92132911740719614,0.92409992162314702,0.92687072583909769,0.92894882900106068,0.90077898613889451,0.90285708930085762,0.90493519246282061,0.90701329562478372,0.90909139878674683,0.91116950194871005,0.91324760511067316,0.91532570827263615,0.92063641635320848,0.92340722056915903,0.92617802478511002,0.92894882900106091,0.90077898613889451,0.90285708930085773,{"$f":"IFERROR(IF($E$121<>\"Total Potential Income\",(EQ123-EQ117)/EQ107,EQ123/(EQ107+EQ117/MIN(EQ95,1-SUM($F$121:$F$122)))),0)","v":0.90493519246282084},0.90701329562478383,0.90909139878674694,null,"New Leasing",null,null,null,null,null,null,{"$f":"(FB94=1)*($I$96*Units_BTR)+(FB94>1)*(MIN($I$97,FA95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"(GH94=1)*($I$96*Units_BTR)+(GH94>1)*(MIN($I$97,GG95))","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,{"$f":"(HN94=1)*($I$96*Units_BTR)+(HN94>1)*(MIN($I$97,HM95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IT94=1)*($I$96*Units_BTR)+(IT94>1)*(MIN($I$97,IS95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1st Stabilized Month",null,{"$f":"MATCH(1,$FB$97:$KC$97)","v":62},null,null,"Lease-up Pace (Units/Mo)",null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stabilized Month",null,{"$f":"IF(R95=1,FA97+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW95=1,GF97+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,{"$f":"IF(CC95=1,HL97+1,0)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"IF(DI95=1,IR97+1,0)","v":35},36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"IF(EO95=1,JX97+1,0)","v":67},{"$f":"IF(EP95=1,JY97+1,0)","v":68},{"$f":"IF(EQ95=1,JZ97+1,0)","v":69},{"$f":"IF(ER95=1,KA97+1,0)","v":70},{"$f":"IF(ES95=1,KB97+1,0)","v":71}]
[null,null,null,null,null,null,"Lease Contract Length",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Growth Year",null,{"$f":"ROUNDUP(FB99/12,0)","v":1},{"$f":"ROUNDUP(FC99/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(HO99/12,0)","v":4},4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,{"$f":"ROUNDUP(KA99/12,0)","v":10},{"$f":"ROUNDUP(KB99/12,0)","v":10},{"$f":"ROUNDUP(KC99/12,0)","v":10}]
[null,"RENTAL INCOME","ADD UNIT TYPE","DEL. UNIT TYPE",null,null,{"$f":"Units_SF_M2","v":35900},{"$f":"G99/I99","v":0.62003454231433508},{"$f":"E18","v":57900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Unit Types",{"$f":"COUNTA($B$101:$B$106)","v":6},null,null,"Income Growth Month",null,{"$f":"MAX(FB3-Timing_Growth_Begin_Income+1,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"MAX(GH3-Timing_Growth_Begin_Income+1,1)","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"MAX(HN3-Timing_Growth_Begin_Income+1,1)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"MAX(IT3-Timing_Growth_Begin_Income+1,1)","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113]
[null,"MODEL NAME","HOMES",{"$f":"\"AVG. \"&Unit_Type","v":"AVG. M2"},"INITIAL FREE RENT","STAB. FREE RENT",{"$f":"\"RENT/\"&Unit_Type&\"/MO\"","v":"RENT/M2/MO"},"RENT/HOME/MO","TOTAL RENT/YR",null,"HOME TYPE",null,null,null,null,"Rental Income",null,{"$f":"R93","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AX93","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"CD93","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DJ93","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,"CONCESSIONS CALCULATION",null,"Lease-up","Stabilized",null,"Operation Year",null,{"$f":"ROUNDUP(FB94/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,{"$f":"ROUNDUP(GH94/12,0)","v":2},2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(HN94/12,0)","v":4},4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,{"$f":"ROUNDUP(IT94/12,0)","v":7},7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10]
[null,"1A. 1Bd 1/Bth",96,65,1,0,{"$f":"IFERROR(H101/D101,0)","v":12.307692307692308},800,{"$f":"H101*C101*12","v":921600},null,"Triplex (Attached)","Per comps",null,null,null,null,null,{"$f":"(R$95>0)*($C101*$H101*(1+$D$96)^(FB$98-1))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AB$95>0)*($C101*$H101*(1+$D$96)^(FL$98-1))","v":0},0,0,0,0,0,0,0,0,76800,{"$f":"(AL$95>0)*($C101*$H101*(1+$D$96)^(FV$98-1))","v":76800},76800,76800,76800,76800,76800,76800,76800,76800,76800,{"$f":"(AV$95>0)*($C101*$H101*(1+$D$96)^(GF$98-1))","v":76800},79872,79872,79872,79872,79872,79872,79872,79872,79872,{"$f":"(BF$95>0)*($C101*$H101*(1+$D$96)^(GP$98-1))","v":79872},79872,79872,83066.880000000005,83066.880000000005,83066.880000000005,83066.880000000005,83066.880000000005,83066.880000000005,83066.880000000005,{"$f":"(BP$95>0)*($C101*$H101*(1+$D$96)^(GZ$98-1))","v":83066.880000000005},83066.880000000005,83066.880000000005,83066.880000000005,83066.880000000005,86389.555200000003,86389.555200000003,86389.555200000003,86389.555200000003,86389.555200000003,{"$f":"(BZ$95>0)*($C101*$H101*(1+$D$96)^(HJ$98-1))","v":86389.555200000003},86389.555200000003,86389.555200000003,86389.555200000003,86389.555200000003,86389.555200000003,86389.555200000003,89845.13740800001,89845.13740800001,89845.13740800001,{"$f":"(CJ$95>0)*($C101*$H101*(1+$D$96)^(HT$98-1))","v":89845.13740800001},89845.13740800001,89845.13740800001,89845.13740800001,89845.13740800001,89845.13740800001,89845.13740800001,89845.13740800001,89845.13740800001,93438.942904320022,{"$f":"(CT$95>0)*($C101*$H101*(1+$D$96)^(ID$98-1))","v":93438.942904320022},93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,93438.942904320022,{"$f":"(DD$95>0)*($C101*$H101*(1+$D$96)^(IN$98-1))","v":93438.942904320022},97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,97176.500620492821,{"$f":"(DN$95>0)*($C101*$H101*(1+$D$96)^(IX$98-1))","v":97176.500620492821},97176.500620492821,97176.500620492821,101063.56064531254,101063.56064531254,101063.56064531254,101063.56064531254,101063.56064531254,101063.56064531254,101063.56064531254,{"$f":"(DX$95>0)*($C101*$H101*(1+$D$96)^(JH$98-1))","v":101063.56064531254},101063.56064531254,101063.56064531254,101063.56064531254,101063.56064531254,105106.10307112505,105106.10307112505,105106.10307112505,105106.10307112505,105106.10307112505,{"$f":"(EH$95>0)*($C101*$H101*(1+$D$96)^(JR$98-1))","v":105106.10307112505},105106.10307112505,105106.10307112505,105106.10307112505,105106.10307112505,105106.10307112505,105106.10307112505,109310.34719397007,109310.34719397007,109310.34719397007,{"$f":"(ER$95>0)*($C101*$H101*(1+$D$96)^(KB$98-1))","v":109310.34719397007},109310.34719397007,null,{"$f":"B101","v":"1A. 1Bd 1/Bth"},null,{"$f":"E101/$I$98","v":7.6923076923076927E-2},0,null,null,null,{"$f":"IF(FB$97=0,$EW101*R101,$EX101*R101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(FL$97=0,$EW101*AB101,$EX101*AB101)","v":0},0,0,0,0,0,0,0,0,5907.6923076923076,{"$f":"IF(FV$97=0,$EW101*AL101,$EX101*AL101)","v":5907.6923076923076},5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,5907.6923076923076,{"$f":"IF(GF$97=0,$EW101*AV101,$EX101*AV101)","v":5907.6923076923076},6144,6144,6144,6144,6144,6144,6144,6144,6144,{"$f":"IF(GP$97=0,$EW101*BF101,$EX101*BF101)","v":6144},6144,6144,6389.7600000000011,6389.7600000000011,6389.7600000000011,6389.7600000000011,6389.7600000000011,6389.7600000000011,6389.7600000000011,{"$f":"IF(GZ$97=0,$EW101*BP101,$EX101*BP101)","v":6389.7600000000011},6389.7600000000011,6389.7600000000011,6389.7600000000011,6389.7600000000011,6645.3504000000003,6645.3504000000003,6645.3504000000003,6645.3504000000003,6645.3504000000003,{"$f":"IF(HJ$97=0,$EW101*BZ101,$EX101*BZ101)","v":6645.3504000000003},0,0,0,0,0,0,0,0,0,{"$f":"IF(HT$97=0,$EW101*CJ101,$EX101*CJ101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(ID$97=0,$EW101*CT101,$EX101*CT101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(IN$97=0,$EW101*DD101,$EX101*DD101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(IX$97=0,$EW101*DN101,$EX101*DN101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(JH$97=0,$EW101*DX101,$EX101*DX101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(JR$97=0,$EW101*EH101,$EX101*EH101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(KB$97=0,$EW101*ER101,$EX101*ER101)","v":0},0]
[null,"1B. 1Bd 1.5/Bth",10,75,1,0,{"$f":"IFERROR(H102/D102,0)","v":12},900,{"$f":"H102*C102*12","v":108000},null,"Duplex (Attached)","Per comps",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9360,9360,9360,9360,9360,9360,9360,9360,9360,9360,9360,9360,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,9734.4000000000015,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10123.776000000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10528.727040000002,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,10949.876121600004,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11387.871166464003,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,11843.386013122563,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12317.121453647467,12809.806311793367,12809.806311793367,12809.806311793367,12809.806311793367,12809.806311793367,null,"1B. 1Bd 1.5/Bth",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,692.30769230769238,720,720,720,720,720,720,720,720,720,720,720,720,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,748.80000000000018,778.75200000000018,778.75200000000018,778.75200000000018,778.75200000000018,778.75200000000018,778.75200000000018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2A. 2Bd 2/Bth",98,93,1,0,{"$f":"IFERROR(H103/D103,0)","v":12.903225806451612},1200,{"$f":"H103*C103*12","v":1411200},null,"Duplex (Attached)","Per comps",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117600,117600,117600,117600,117600,117600,117600,117600,117600,117600,117600,117600,122304,122304,122304,122304,122304,122304,122304,122304,122304,122304,122304,122304,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,127196.16000000002,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,132284.00640000001,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,137575.36665600003,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,143078.38132224005,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,148801.51657512964,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,154753.57723813481,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,160943.72032766024,167381.46914076665,167381.46914076665,167381.46914076665,167381.46914076665,167381.46914076665,null,"2A. 2Bd 2/Bth",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9046.1538461538476,9408,9408,9408,9408,9408,9408,9408,9408,9408,9408,9408,9408,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,9784.3200000000015,10175.692800000001,10175.692800000001,10175.692800000001,10175.692800000001,10175.692800000001,10175.692800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2B. 2Bd 2.5/Bth",14,107,1,0,12.149532710280374,1300,218400,null,"Duplex (Attached)","Per comps",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18200,18200,18200,18200,18200,18200,18200,18200,18200,18200,18200,18200,18928,18928,18928,18928,18928,18928,18928,18928,18928,18928,18928,18928,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,19685.120000000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,25904.274986071032,25904.274986071032,25904.274986071032,25904.274986071032,25904.274986071032,null,"2B. 2Bd 2.5/Bth",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1456,1456,1456,1456,1456,1456,1456,1456,1456,1456,1456,1456,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1514.2400000000002,1574.8096000000003,1574.8096000000003,1574.8096000000003,1574.8096000000003,1574.8096000000003,1574.8096000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3A. 3Bd 1.5/Bth",12,204,1,0,7.3529411764705879,1500,216000,null,"Detached","Per comps",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18720,18720,18720,18720,18720,18720,18720,18720,18720,18720,18720,18720,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,19468.800000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,20247.552000000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21057.454080000003,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,21899.752243200008,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,22775.742332928006,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,23686.772026245126,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,24634.242907294934,25619.612623586734,25619.612623586734,25619.612623586734,25619.612623586734,25619.612623586734,null,"3A. 3Bd 1.5/Bth",null,7.6923076923076927E-2,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1384.6153846153848,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1440,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1497.6000000000004,1557.5040000000004,1557.5040000000004,1557.5040000000004,1557.5040000000004,1557.5040000000004,1557.5040000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3B. 3Bd 2/Bth",50,317,1,0,6.309148264984227,2000,1200000,null,"Detached","Per comps",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,104000,104000,104000,104000,104000,104000,104000,104000,104000,104000,104000,104000,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,108160.00000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,112486.40000000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,116985.85600000001,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,121665.29024000003,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,126531.90184960004,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,131593.17792358404,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,136856.9050405274,142331.18124214851,142331.18124214851,142331.18124214851,142331.18124214851,142331.18124214851,null,"3B. 3Bd 2/Bth",null,7.6923076923076927E-2,0,null,null,null,{"$f":"IF(FB$97=0,$EW106*R106,$EX106*R106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,7692.3076923076924,8000,{"$f":"IF(GH$97=0,$EW106*AX106,$EX106*AX106)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8320.0000000000018,8652.8000000000011,8652.8000000000011,8652.8000000000011,8652.8000000000011,8652.8000000000011,8652.8000000000011,0,0,0,{"$f":"IF(HN$97=0,$EW106*CD106,$EX106*CD106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IT$97=0,$EW106*DJ106,$EX106*DJ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JZ$97=0,$EW106*EP106,$EX106*EP106)","v":0},0,0,0]
[null,"GROSS RENT",{"$f":"SUM(C101:C106)","v":280},{"$f":"SUMPRODUCT(D101:D106,$C$101:$C$106)/$C$107","v":128.21428571428572},{"$f":"SUMPRODUCT(E101:E106,$C$101:$C$106)/$C$107","v":1},{"$f":"SUMPRODUCT(F101:F106,$C$101:$C$106)/$C$107","v":0},{"$f":"I107/Units_SF_M2/12","v":9.4596100278551543},{"$f":"I107/C107/12","v":1212.8571428571429},{"$f":"SUM(I101:I106)","v":4075200},null,null,null,null,null,null,"Gross Rent",null,{"$f":"SUM(R101:R106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,353184,{"$f":"SUM(AX101:AX106)","v":353184},353184,353184,353184,353184,353184,353184,353184,353184,353184,353184,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,{"$f":"SUM(CD101:CD106)","v":382003.81440000009},382003.81440000009,382003.81440000009,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,{"$f":"SUM(DJ101:DJ106)","v":429702.33868124167},429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,483356.69149833638,{"$f":"SUM(EP101:EP106)","v":483356.69149833638},{"$f":"SUM(EQ101:EQ106)","v":483356.69149833638},{"$f":"SUM(ER101:ER106)","v":483356.69149833638},{"$f":"SUM(ES101:ES106)","v":483356.69149833638},null,null,null,null,null,null,null,null,{"$f":"SUM(FB101:FB106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,26123.076923076926,27168,{"$f":"SUM(GH101:GH106)","v":27168},27168,27168,27168,27168,27168,27168,27168,27168,27168,27168,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,28254.720000000008,29384.908800000005,29384.908800000005,29384.908800000005,29384.908800000005,29384.908800000005,29384.908800000005,0,0,0,{"$f":"SUM(HN101:HN106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(IT101:IT106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JZ101:JZ106)","v":0},{"$f":"SUM(KA101:KA106)","v":0},{"$f":"SUM(KB101:KB106)","v":0},{"$f":"SUM(KC101:KC106)","v":0}]
[null,"- Concessions (Free Rent)",null,null,null,null,{"$f":"I108/Units_SF_M2/12","v":0},{"$f":"I108/Units_BTR/12","v":0},{"$f":"-(F107/I98)*I107","v":0},null,null,null,null,null,null,null,null,{"$f":"-FB107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-26123.076923076926,-27168,{"$f":"-GH107","v":-27168},-27168,-27168,-27168,-27168,-27168,-27168,-27168,-27168,-27168,-27168,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-28254.720000000008,-29384.908800000005,-29384.908800000005,-29384.908800000005,-29384.908800000005,-29384.908800000005,-29384.908800000005,0,0,0,{"$f":"-HN107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JZ107","v":0},{"$f":"-KA107","v":0},{"$f":"-KB107","v":0},{"$f":"-KC107","v":0}]
[null,"- Gain/Loss-to-Lease",null,null,null,null,{"$f":"I109/Units_SF_M2/12","v":0},{"$f":"I109/Units_BTR/12","v":0},0,null,null,null,null,null,null,null,null,{"$f":"MAX(-(R107+R108+R110),-FB168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-305640,-298362.85714285716,-291085.71428571426,-283808.57142857142,-276531.42857142858,-269254.28571428568,-261977.14285714287,-254700,-247422.85714285713,-240145.71428571432,-232868.57142857142,-225591.42857142858,-231607.2,{"$f":"MAX(-(AX107+AX108+AX110),-GH168)","v":-222680.57142857145},-214821.25714285715,-206961.94285714289,-199102.62857142856,-191243.31428571424,-183383.99999999994,-175524.6857142857,-167665.37142857138,-159806.05714285705,-151946.74285714282,-144087.42857142852,-149750.01599999997,-141576.32914285711,-131989.90628571427,-123513.49028571422,-115037.07428571428,-106560.65828571428,-98084.24228571431,-89607.826285714284,-81131.410285714315,-72654.994285714347,-64178.57828571432,-55702.162285714352,-60973.68576000008,-52158.213120000088,-43342.740480000095,-33058.022400000133,-23927.711451428651,-14797.400502857286,-5667.0895542858052,-4722.5746285715722,-3778.0597028572229,{"$f":"MAX(-(CD107+CD108+CD110),-HN168)","v":-2833.5447771428735},-1889.0298514286405,-944.51492571429117,-14297.857053257176,-13315.561530514271,-12333.266007771366,-11350.970485028578,-8840.6597046857933,-7530.932341028587,-6221.2049773714971,-4911.4776137142908,-3929.1820909714443,-2946.8865682285978,-1964.591045485693,-982.29552274284652,-14869.771335387486,-13848.183991734928,-12826.596648082254,-11805.009304429695,-10783.421960777196,-8172.6987492205808,-6810.5822910171119,-5448.4658328137593,-4086.3493746102904,-3064.7620309576741,-2043.1746873051161,-1021.5873436526163,-15464.562188803044,-14402.111351404281,-13339.660514005634,-12277.209676606872,-11214.758839208225,{"$f":"MAX(-(DJ107+DJ108+DJ110),-IT168)","v":-10152.308001809579},-7437.1558617906994,-6020.5547452591127,-4603.9536287275841,-3187.3525121959974,-2124.901674797351,-1062.4508373986464,-16083.144676355005,-14978.195805460389,-13873.246934565774,-12768.2980636711,-11663.349192776484,-10558.400321881927,-9453.4514509873115,-6629.6932253677514,-5156.4280641749501,-3683.1629029820906,-2209.8977417892311,-1104.9488708946737,-16726.470463409321,-15577.323637678928,-14428.176811948535,-13279.029986218084,-12129.88316048769,-10980.736334757181,-9831.5895090267877,-8682.4426832963945,-5745.7341286520241,-4213.5383610115387,-2681.3425933709368,-1149.146825730335,-17395.529281945666,{"$f":"MAX(-(EP107+EP108+EP110),-JZ168)","v":-16200.416583186015},-15005.303884426423,-13810.191185666772,-12615.078486907179]
[null,"- Non-Revenue (Model) Homes",null,1,{"$f":"+-D110/C107*I107/12","v":-1212.8571428571429},null,{"$f":"I110/Units_SF_M2/12","v":-3.3784321528054113E-2},{"$f":"I110/Units_BTR/12","v":-4.3316326530612246},{"$f":"E110*12","v":-14554.285714285714},null,null,null,null,null,null,null,null,{"$f":"IF(R95=0,0,$E110*(1+$D$96)^(FB100-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1212.8571428571429,-1261.3714285714286,{"$f":"IF(AX95=0,0,$E110*(1+$D$96)^(GH100-1))","v":-1261.3714285714286},-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1261.3714285714286,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1311.8262857142859,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,-1364.2993371428572,{"$f":"IF(CD95=0,0,$E110*(1+$D$96)^(HN100-1))","v":-1364.2993371428572},-1364.2993371428572,-1364.2993371428572,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1418.8713106285718,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1475.6261630537147,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,{"$f":"IF(DJ95=0,0,$E110*(1+$D$96)^(IT100-1))","v":-1534.6512095758633},-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1534.6512095758633,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1596.0372579588977,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1659.8787482772539,-1726.2738982083442,{"$f":"IF(EP95=0,0,$E110*(1+$D$96)^(JZ100-1))","v":-1726.2738982083442},{"$f":"IF(EQ95=0,0,$E110*(1+$D$96)^(KA100-1))","v":-1726.2738982083442},{"$f":"IF(ER95=0,0,$E110*(1+$D$96)^(KB100-1))","v":-1726.2738982083442},{"$f":"IF(ES95=0,0,$E110*(1+$D$96)^(KC100-1))","v":-1726.2738982083442}]
[null,"TOTAL RENTAL INCOME",null,null,null,null,{"$f":"SUM(G107:G110)","v":9.4258257063270996},{"$f":"SUM(H107:H110)","v":1208.5255102040817},{"$f":"SUM(I107:I110)","v":4060645.7142857141},null,null,null,null,null,null,"Net Effective Rent",null,{"$f":"SUM(R107:R110)","v":0},{"$f":"SUM(S107:S110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6624.0659340659204,13901.208791208761,21178.351648351661,28455.494505494502,35732.637362637339,43009.780219780238,50286.923076923049,57564.065934065919,64841.208791208788,72118.3516483516,79395.494505494498,86672.637362637339,93147.428571428565,102074.05714285713,109933.37142857142,117792.68571428569,125652.00000000001,133511.31428571432,141370.62857142862,149229.94285714286,157089.25714285718,164948.57142857151,172807.88571428575,180667.20000000004,187994.7977142857,196168.48457142856,205754.9074285714,214231.32342857146,222707.7394285714,231184.15542857139,239660.57142857136,248136.98742857139,256613.40342857136,265089.81942857133,273566.23542857135,282042.65142857132,290280.92050285713,299096.39314285712,307911.86578285712,318196.58386285708,327326.89481142856,336457.20575999992,374972.42550857144,375916.94043428567,376861.45536000002,377805.97028571437,{"$f":"SUM(CE107:CE110)","v":378750.4852114286},379695.00013714295,381567.23861211434,382549.53413485724,383531.82965760014,384514.12518034293,387024.43596068572,388334.16332434292,389643.89068800001,390953.61805165722,391935.91357440007,392918.20909714291,393900.50461988582,394882.80014262866,396829.92815659888,397851.51550025144,398873.10284390411,399894.69018755667,400916.27753120917,403527.00074276578,404889.11720096925,406251.23365917261,407613.35011737607,408634.93746102869,409656.52480468125,410678.11214833375,412703.12528286275,413765.57612026151,414828.02695766016,415890.47779505892,416952.92863245757,418015.37946985621,420730.53160987509,422147.13272640668,423563.73384293821,424980.33495946979,426042.78579686844,427105.23663426714,429211.2502941775,430316.19916507212,431421.14803596673,432526.09690686141,433631.04577775602,434735.99464865058,435840.9435195452,438664.70174516476,440137.96690635756,441611.23206755042,443084.49722874328,444189.44609963783,446379.70030594454,447528.84713167493,448677.99395740533,449827.14078313578,450976.28760886617,452125.43443459668,453274.58126032708,454423.72808605747,457360.43664070184,458892.63240834232,460424.82817598293,461957.02394362353,464234.88831818238,465430.00101694203,{"$f":"SUM(EQ107:EQ110)","v":466625.11371570162},{"$f":"SUM(ER107:ER110)","v":467820.22641446127},{"$f":"SUM(ES107:ES110)","v":469015.33911322086}]
[null,"OTHER INCOME","ADD OTHER INC.","DEL. OTHER INC.","% FIXED","% OF TOTAL RENT",{"$f":"\"/\"&Unit_Type&\"/MO\"","v":"/M2/MO"},"HOME/MO","AMOUNT/YR"]
[null,"Cable/Internet ",0.04,"annual growth",0,{"$f":"I113/$I$111","v":5.3784549396084791E-2},{"$f":"I113/(Units_SF_M2)/12","v":0.50696378830083566},{"$f":"I113/Units_BTR/12","v":65},{"$f":"C107*65*12","v":218400},null,"$25/home/month",null,null,null,null,null,null,{"$f":"($I113/12*R$95)*(1+$C$113)^(FB$98-1)","v":0},{"$f":"($I113/12*S$95)*(1+$C$113)^(FC$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1819.9999999999995,2210.0000000000005,2600.0000000000009,2989.9999999999995,3380,3770.0000000000009,4159.9999999999991,4550,4940.0000000000009,5329.9999999999991,5720,6110.0000000000009,6759.9999999999991,7165.6,7571.2,7976.7999999999993,8382.4,8788,9193.6000000000022,9599.2000000000007,10004.800000000001,10410.4,10816,11221.6,12092.288,12514.112000000001,12935.936000000002,13357.760000000002,13779.584000000001,14201.408000000001,14623.232000000002,15045.056,15466.880000000001,15888.704000000002,16310.528,16732.352000000003,17840.34304,18279.04,18717.736960000002,19156.433920000003,19595.130880000001,20033.827840000002,20472.524800000003,20472.524800000003,20472.524800000003,20472.524800000003,{"$f":"($I113/12*CE$95)*(1+$C$113)^(HO$98-1)","v":20472.524800000003},20472.524800000003,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,21291.425792000005,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,22143.082823680008,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23028.806136627205,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,23949.958382092293,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,24907.95671737599,25904.274986071032,25904.274986071032,{"$f":"($I113/12*EQ$95)*(1+$C$113)^(KA$98-1)","v":25904.274986071032},25904.274986071032,25904.274986071032]
[null,"Pet Income",{"$f":"$C$113","v":0.04},"annual growth",0,{"$f":"I114/$I$111","v":1.2411819091404182E-2},{"$f":"I114/(Units_SF_M2)/12","v":0.11699164345403899},{"$f":"I114/Units_BTR/12","v":15},{"$f":"C107*15*12","v":50400},null,"$15/home/month",null,null,null,null,null,null,{"$f":"($I114/12*R$95)*(1+$C$114)^(FB$98-1)","v":0},{"$f":"($I114/12*S$95)*(1+$C$114)^(FC$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419.99999999999989,510.00000000000006,600.00000000000023,689.99999999999989,780,870.00000000000023,959.99999999999989,1050,1140.0000000000002,1229.9999999999998,1320,1410.0000000000002,1559.9999999999998,1653.6000000000001,1747.2,1840.7999999999997,1934.4,2028,2121.6000000000004,2215.2000000000003,2308.8000000000002,2402.4,2496,2589.6,2790.5280000000002,2887.8720000000003,2985.2160000000003,3082.5600000000004,3179.9040000000005,3277.2480000000005,3374.5920000000006,3471.9360000000001,3569.28,3666.6240000000003,3763.9679999999998,3861.3120000000004,4117.0022400000007,4218.2400000000007,4319.4777600000007,4420.7155200000007,4521.9532800000006,4623.1910400000006,4724.4288000000006,4724.4288000000006,4724.4288000000006,4724.4288000000006,{"$f":"($I114/12*CE$95)*(1+$C$114)^(HO$98-1)","v":4724.4288000000006},4724.4288000000006,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,4913.405952000001,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5109.9421900800016,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5314.3398776832018,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5526.9134727905293,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5747.9900117021516,5977.9096121702378,5977.9096121702378,{"$f":"($I114/12*EQ$95)*(1+$C$114)^(KA$98-1)","v":5977.9096121702378},5977.9096121702378,5977.9096121702378]
[null,"Trash Income",{"$f":"$C$113","v":0.04},"annual growth",0,{"$f":"I115/$I$111","v":4.5510003335148673E-2},{"$f":"I115/(Units_SF_M2)/12","v":0.42896935933147634},{"$f":"I115/Units_BTR/12","v":55},{"$f":"C107*55*12","v":184800},null,"$55/home/month",null,null,null,null,null,null,{"$f":"($I115/12*R$95)*(1+$C$115)^(FB$98-1)","v":0},{"$f":"($I115/12*S$95)*(1+$C$115)^(FC$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1539.9999999999995,1870.0000000000002,2200.0000000000009,2529.9999999999995,2860,3190.0000000000005,3519.9999999999995,3850,4180.0000000000009,4509.9999999999991,4840,5170,5719.9999999999991,6063.2,6406.4000000000005,6749.5999999999995,7092.8,7436,7779.2000000000016,8122.4000000000005,8465.6,8808.8000000000011,9152,9495.2000000000007,10231.936000000002,10588.864000000001,10945.792000000001,11302.720000000001,11659.648000000001,12016.576000000001,12373.504000000001,12730.432000000001,13087.36,13444.288000000002,13801.216000000002,14158.144000000002,15095.67488,15466.880000000001,15838.085120000002,16209.290240000002,16580.495360000001,16951.70048,17322.905600000002,17322.905600000002,17322.905600000002,17322.905600000002,{"$f":"($I115/12*CE$95)*(1+$C$115)^(HO$98-1)","v":17322.905600000002},17322.905600000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18015.821824000002,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,18736.454696960005,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,19485.912884838406,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,20265.349400231938,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21075.96337624122,21919.00191129087,21919.00191129087,{"$f":"($I115/12*EQ$95)*(1+$C$115)^(KA$98-1)","v":21919.00191129087},21919.00191129087,21919.00191129087]
[null,"[Other Income Item]",0.04,"annual growth",0,{"$f":"I116/$I$111","v":0},{"$f":"I116/(Units_SF_M2)/12","v":0},{"$f":"I116/Units_BTR/12","v":0},0,null,null,null,null,null,null,null,null,{"$f":"($I116/12*R$95)*(1+$C$116)^(FB$98-1)","v":0},{"$f":"($I116/12*S$95)*(1+$C$116)^(FC$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I116/12*CE$95)*(1+$C$116)^(HO$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I116/12*EQ$95)*(1+$C$116)^(KA$98-1)","v":0},0,0]
[null,"TOTAL OTHER INCOME",{"$f":"SUMPRODUCT(I113:I116,C113:C116)/I117","v":0.04},null,null,{"$f":"I117/$I$111","v":0.11170637182263764},{"$f":"SUM(G113:G116)","v":1.0529247910863511},{"$f":"SUM(H113:H116)","v":135},{"$f":"SUM(I113:I116)","v":453600},null,null,null,null,null,null,"Other Income",null,{"$f":"SUM(R113:R116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3779.9999999999991,4590.0000000000009,5400.0000000000018,6209.9999999999991,7020,7830.0000000000018,8639.9999999999982,9450,10260.000000000002,11069.999999999998,11880,12690,14039.999999999996,{"$f":"SUM(AX113:AX116)","v":14882.400000000001},15724.8,16567.199999999997,17409.599999999999,18252,19094.400000000005,19936.800000000003,20779.200000000004,21621.599999999999,22464,23306.400000000001,25114.752,25990.848000000002,26866.944000000003,27743.040000000005,28619.136000000002,29495.232000000004,30371.328000000001,31247.424000000003,32123.52,32999.616000000002,33875.712,34751.808000000005,37053.02016,37964.160000000003,38875.299840000007,39786.43968000001,40697.579519999999,41608.719360000003,42519.859200000006,42519.859200000006,42519.859200000006,{"$f":"SUM(CD113:CD116)","v":42519.859200000006},42519.859200000006,42519.859200000006,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,44220.653568000009,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,45989.479710720014,47829.058899148811,47829.058899148811,47829.058899148811,47829.058899148811,47829.058899148811,{"$f":"SUM(DJ113:DJ116)","v":47829.058899148811},47829.058899148811,47829.058899148811,47829.058899148811,47829.058899148811,47829.058899148811,47829.058899148811,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,49742.22125511476,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,51731.910105319359,53801.186509532141,{"$f":"SUM(EP113:EP116)","v":53801.186509532141},53801.186509532141,53801.186509532141,53801.186509532141,null,"Other Income Items",{"$f":"COUNTA(B113:B116)","v":4}]
[null,"No Comm.","Incl. Comm."]
[0,"COMMERCIAL INCOME (Net of Expenses)",null,null,{"$f":"IF(Commercial_Income_Include?=1,I119/Units_Commercial,0)","v":0},{"$f":"'Commercial Income'!H28","v":"/M2/YR"},{"$f":"I119/(Units_SF_M2)/12","v":0},{"$f":"I119/Units_BTR/12","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!I35","v":0},null,null,null,null,null,null,null,null,{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!L35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!M35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!N35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!O35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!P35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!Q35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!R35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!S35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!T35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!U35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!V35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!W35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!X35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!Y35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!Z35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AA35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AB35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AC35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AD35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AE35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AF35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AG35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AH35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AI35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AJ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AK35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AL35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AM35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AN35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AO35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AP35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AQ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AR35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AS35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AT35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AU35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AV35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AW35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AX35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AY35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!AZ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BA35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BB35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BC35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BD35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BE35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BF35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BG35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BH35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BI35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BJ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BK35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BL35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BM35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BN35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BO35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BP35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BQ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BR35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BS35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BT35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BU35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BV35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BW35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BX35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BY35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!BZ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CA35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CB35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CC35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CD35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CE35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CF35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CG35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CH35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CI35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CJ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CK35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CL35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CM35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CN35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CO35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CP35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CQ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CR35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CS35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CT35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CU35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CV35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CW35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CX35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CY35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!CZ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DA35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DB35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DC35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DD35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DE35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DF35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DG35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DH35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DI35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DJ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DK35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DL35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DM35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DN35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DO35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DP35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DQ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DR35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DS35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DT35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DU35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DV35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DW35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DX35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DY35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!DZ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EA35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EB35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EC35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!ED35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EE35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EF35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EG35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EH35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EI35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EJ35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EK35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EL35","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!EM35","v":0}]
[null,"TOTAL POTENTIAL INCOME",null,null,"CALCULATED ON",null,{"$f":"G119+G117+G111","v":10.478750497413451},{"$f":"I120/Units_BTR/12","v":1343.5255102040817},{"$f":"+I117+I111+I119","v":4514245.7142857146},null,null,null,null,null,null,"Potential Gross Income",null,{"$f":"+R117+R111+R119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10404.065934065919,18491.208791208763,26578.351648351665,34665.494505494498,42752.637362637339,50839.780219780238,58926.923076923049,67014.065934065919,75101.208791208788,83188.3516483516,91275.494505494498,99362.637362637339,107187.42857142857,{"$f":"+AX117+AX111+AX119","v":116956.45714285714},125658.17142857143,134359.88571428569,143061.6,151763.31428571432,160465.02857142861,169166.74285714288,177868.45714285719,186570.17142857151,195271.88571428575,203973.60000000003,213109.54971428571,222159.33257142856,232621.85142857139,241974.36342857147,251326.87542857139,260679.38742857141,270031.89942857134,279384.41142857139,288736.92342857138,298089.43542857131,307441.94742857135,316794.45942857134,327333.94066285715,337060.55314285716,346787.16562285711,357983.02354285709,368024.47433142853,378065.92511999991,417492.28470857145,418436.79963428568,419381.31456000003,{"$f":"+CD117+CD111+CD119","v":420325.82948571438},421270.34441142861,422214.85933714296,425787.89218011434,426770.18770285725,427752.48322560015,428734.77874834294,431245.08952868573,432554.81689234293,433864.54425600002,435174.27161965723,436156.56714240008,437138.86266514292,438121.15818788583,439103.45371062867,442819.40786731889,443840.99521097145,444862.58255462412,445884.16989827668,446905.75724192918,449516.4804534858,450878.59691168927,452240.71336989262,453602.82982809609,454624.4171717487,455646.00451540126,456667.59185905376,460532.18418201158,461594.63501941034,462657.08585680899,463719.53669420775,464781.9875316064,{"$f":"+DJ117+DJ111+DJ119","v":465844.43836900505},468559.59050902392,469976.19162555551,471392.79274208704,472809.39385861863,473871.84469601727,474934.29553341598,478953.47154929227,480058.42042018689,481163.3692910815,482268.31816197617,483373.26703287079,484478.21590376535,485583.16477465996,488406.92300027952,489880.18816147232,491353.45332266518,492826.71848385804,493931.6673547526,498111.61041126389,499260.75723699428,500409.90406272467,501559.05088845512,502708.19771418552,503857.34453991603,505006.49136564642,506155.63819137681,509092.34674602118,510624.54251366167,512156.73828130227,513688.93404894287,518036.07482771453,{"$f":"+EP117+EP111+EP119","v":519231.18752647418},520426.30022523378,521621.41292399343,522816.52562275302]
[null,{"$f":"IF(Commercial_Income_Include?=1,\"- General Vacancy (Excluding Comm. Income)\",\"- General Vacancy \")","v":"- General Vacancy "},null,null,"Total Potential Income",0.05,{"$f":"I121/(Units_SF_M2)/12","v":-0.52393752487067258},{"$f":"I121/Units_BTR/12","v":-67.176275510204093},{"$f":"($E121=\"Total Potential Income\")*-$F121*I$120+($E121=\"Total Rental Income\")*-$F121*I$111+($E121=\"Gross Rent\")*-$F121*I$107","v":-225712.28571428574},null,null,null,null,null,null,null,null,{"$f":"($E121=\"Total Potential Income\")*-$F121*R$120+($E121=\"Total Rental Income\")*-$F121*R$111+($E121=\"Gross Rent\")*-$F121*R$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E121=\"Total Potential Income\")*-$F121*AB$120+($E121=\"Total Rental Income\")*-$F121*AB$111+($E121=\"Gross Rent\")*-$F121*AB$107","v":0},0,0,0,0,0,0,0,0,-520.2032967032959,{"$f":"($E121=\"Total Potential Income\")*-$F121*AL$120+($E121=\"Total Rental Income\")*-$F121*AL$111+($E121=\"Gross Rent\")*-$F121*AL$107","v":-924.56043956043823},-1328.9175824175834,-1733.2747252747249,-2137.6318681318671,-2541.9890109890121,-2946.3461538461524,-3350.703296703296,-3755.0604395604396,-4159.41758241758,-4563.7747252747249,{"$f":"($E121=\"Total Potential Income\")*-$F121*AV$120+($E121=\"Total Rental Income\")*-$F121*AV$111+($E121=\"Gross Rent\")*-$F121*AV$107","v":-4968.1318681318671},-5359.3714285714286,-5847.8228571428572,-6282.908571428572,-6717.9942857142851,-7153.0800000000008,-7588.1657142857166,-8023.2514285714315,-8458.3371428571445,-8893.4228571428594,{"$f":"($E121=\"Total Potential Income\")*-$F121*BF$120+($E121=\"Total Rental Income\")*-$F121*BF$111+($E121=\"Gross Rent\")*-$F121*BF$107","v":-9328.508571428576},-9763.5942857142873,-10198.680000000002,-10655.477485714286,-11107.966628571428,-11631.092571428569,-12098.718171428574,-12566.34377142857,-13033.969371428571,-13501.594971428567,{"$f":"($E121=\"Total Potential Income\")*-$F121*BP$120+($E121=\"Total Rental Income\")*-$F121*BP$111+($E121=\"Gross Rent\")*-$F121*BP$107","v":-13969.22057142857},-14436.84617142857,-14904.471771428565,-15372.097371428568,-15839.722971428568,-16366.697033142858,-16853.027657142859,-17339.358281142857,-17899.151177142856,-18401.223716571429,{"$f":"($E121=\"Total Potential Income\")*-$F121*BZ$120+($E121=\"Total Rental Income\")*-$F121*BZ$111+($E121=\"Gross Rent\")*-$F121*BZ$107","v":-18903.296255999998},-20874.614235428573,-20921.839981714285,-20969.065728000001,-21016.291474285721,-21063.517220571433,-21110.742966857149,-21289.394609005718,-21338.509385142865,-21387.624161280008,{"$f":"($E121=\"Total Potential Income\")*-$F121*CJ$120+($E121=\"Total Rental Income\")*-$F121*CJ$111+($E121=\"Gross Rent\")*-$F121*CJ$107","v":-21436.738937417147},-21562.254476434289,-21627.740844617147,-21693.227212800004,-21758.713580982861,-21807.828357120005,-21856.943133257148,-21906.057909394294,-21955.172685531434,-22140.970393365948,{"$f":"($E121=\"Total Potential Income\")*-$F121*CT$120+($E121=\"Total Rental Income\")*-$F121*CT$111+($E121=\"Gross Rent\")*-$F121*CT$107","v":-22192.049760548573},-22243.129127731208,-22294.208494913837,-22345.287862096462,-22475.824022674293,-22543.929845584466,-22612.035668494631,-22680.141491404807,-22731.220858587436,-22782.300225770065,{"$f":"($E121=\"Total Potential Income\")*-$F121*DD$120+($E121=\"Total Rental Income\")*-$F121*DD$111+($E121=\"Gross Rent\")*-$F121*DD$107","v":-22833.37959295269},-23026.609209100581,-23079.731750970517,-23132.854292840449,-23185.976834710389,-23239.099376580321,-23292.221918450254,-23427.979525451199,-23498.809581277776,-23569.639637104352,{"$f":"($E121=\"Total Potential Income\")*-$F121*DN$120+($E121=\"Total Rental Income\")*-$F121*DN$111+($E121=\"Gross Rent\")*-$F121*DN$107","v":-23640.469692930932},-23693.592234800864,-23746.7147766708,-23947.673577464615,-24002.921021009344,-24058.168464554077,-24113.41590809881,-24168.663351643539,-24223.910795188269,-24279.158238732998,{"$f":"($E121=\"Total Potential Income\")*-$F121*DX$120+($E121=\"Total Rental Income\")*-$F121*DX$111+($E121=\"Gross Rent\")*-$F121*DX$107","v":-24420.346150013978},-24494.009408073616,-24567.672666133261,-24641.335924192903,-24696.583367737632,-24905.580520563195,-24963.037861849716,-25020.495203136234,-25077.952544422758,-25135.409885709276,{"$f":"($E121=\"Total Potential Income\")*-$F121*EH$120+($E121=\"Total Rental Income\")*-$F121*EH$111+($E121=\"Gross Rent\")*-$F121*EH$107","v":-25192.867226995804},-25250.324568282322,-25307.781909568843,-25454.617337301061,-25531.227125683086,-25607.836914065116,-25684.446702447145,-25901.803741385727,-25961.559376323712,-26021.31501126169,-26081.070646199674,-26140.826281137652]
[null,{"$f":"IF(Commercial_Income_Include?=1,\"- Credit Loss (Excluding Comm. Income)\",\"- Credit Loss\")","v":"- Credit Loss"},null,null,{"$f":"E121","v":"Total Potential Income"},0.01,{"$f":"I122/(Units_SF_M2)/12","v":-0.10478750497413451},{"$f":"I122/Units_BTR/12","v":-13.435255102040818},{"$f":"($E122=\"Total Potential Income\")*-$F122*I$120+($E122=\"Total Rental Income\")*-$F122*I$111+($E122=\"Gross Rent\")*-$F122*I$107","v":-45142.457142857143},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-104.04065934065919,-184.91208791208763,-265.78351648351668,-346.65494505494502,-427.52637362637341,-508.39780219780238,-589.26923076923049,-670.14065934065923,-751.01208791208785,-831.88351648351602,-912.75494505494498,-993.62637362637338,-1071.8742857142856,-1169.5645714285713,-1256.5817142857143,-1343.5988571428568,-1430.616,-1517.6331428571432,-1604.6502857142862,-1691.6674285714289,-1778.6845714285719,-1865.7017142857151,-1952.7188571428576,-2039.7360000000003,-2131.0954971428573,-2221.5933257142856,-2326.2185142857138,-2419.7436342857145,-2513.2687542857138,-2606.7938742857141,-2700.3189942857134,-2793.8441142857141,-2887.3692342857139,-2980.8943542857132,-3074.4194742857135,-3167.9445942857133,-3273.3394066285714,-3370.6055314285718,-3467.8716562285713,-3579.8302354285711,-3680.2447433142852,-3780.6592511999993,-4174.9228470857142,-4184.3679963428567,-4193.8131456000001,-4203.2582948571435,-4212.703444114286,-4222.1485933714293,-4257.8789218011434,-4267.7018770285722,-4277.5248322560019,-4287.3477874834298,-4312.4508952868573,-4325.5481689234293,-4338.6454425600004,-4351.7427161965725,-4361.5656714240013,-4371.3886266514291,-4381.2115818788579,-4391.0345371062867,-4428.1940786731893,-4438.4099521097151,-4448.6258255462417,-4458.8416989827665,-4469.0575724192922,-4495.1648045348584,-4508.7859691168924,-4522.4071336989264,-4536.0282982809613,-4546.244171717487,-4556.4600451540127,-4566.6759185905375,-4605.3218418201159,-4615.9463501941036,-4626.5708585680904,-4637.1953669420773,-4647.8198753160641,-4658.4443836900509,-4685.5959050902393,-4699.7619162555557,-4713.9279274208702,-4728.0939385861866,-4738.7184469601725,-4749.3429553341603,-4789.5347154929232,-4800.5842042018694,-4811.6336929108147,-4822.6831816197619,-4833.7326703287081,-4844.7821590376534,-4855.8316477465996,-4884.0692300027949,-4898.8018816147232,-4913.5345332266515,-4928.2671848385808,-4939.3166735475261,-4981.1161041126388,-4992.6075723699432,-5004.0990406272467,-5015.5905088845511,-5027.0819771418555,-5038.5734453991599,-5050.0649136564643,-5061.5563819137678,-5090.9234674602121,-5106.2454251366171,-5121.567382813023,-5136.8893404894288,-5180.3607482771458,-5192.3118752647415,-5204.2630022523381,-5216.2141292399347,-5228.1652562275303]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,{"$f":"SUM(G120:G122)","v":9.8500254675686421},{"$f":"SUM(H120:H122)","v":1262.9139795918368},{"$f":"SUM(I120:I122)","v":4243390.9714285722},null,null,null,null,null,null,"Effective Gross Income",null,{"$f":"SUM(R120:R122)","v":0},{"$f":"SUM(S120:S122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9779.8219780219642,17381.736263736235,24983.650549450565,32585.564835164831,40187.479120879099,47789.393406593423,55391.307692307659,62993.221978021968,70595.136263736247,78197.050549450505,85798.964835164836,93400.879120879094,100756.18285714286,109939.0697142857,118118.68114285714,126298.29257142854,134477.90400000001,142657.51542857147,150837.1268571429,159016.73828571429,167196.34971428575,175375.96114285724,183555.57257142858,191735.18400000004,200322.97673142859,208829.77261714285,218664.5403428571,227455.90162285717,236247.26290285712,245038.62418285714,253829.98546285706,262621.34674285707,271412.70802285708,280204.06930285698,288995.43058285705,297786.791862857,307693.90422308573,316836.91995428572,325979.93568548572,336504.04213028564,345943.00587154285,355381.96961279993,392442.74762605719,393330.59165622859,394218.43568639999,395106.2797165715,{"$f":"SUM(CE120:CE122)","v":395994.12374674284},396881.96777691436,400240.61864930746,401163.9764406858,402087.33423206414,403010.69202344236,405370.3841569646,406601.52787880239,407832.67160063999,409063.81532247778,409987.17311385612,410910.53090523434,411833.88869661267,412757.24648799095,416250.24339527974,417210.53549831314,418170.82760134671,419131.11970438011,420091.41180741345,422545.49162627663,423825.88109698793,425106.27056769904,426386.66003841034,427346.95214144379,428307.24424447719,429267.53634751058,432900.25313109084,433898.95691824571,434897.66070540046,435896.36449255527,436895.06827971002,437893.77206686471,440446.01507848251,441777.62012802216,443109.22517756181,444440.83022710151,445439.53401425626,446438.23780141101,450216.26325633476,451254.91519497568,452293.5671336166,453332.21907225763,454370.87101089855,455409.52294953942,456448.17488818034,459102.50762026274,460487.37687178398,461872.24612330529,463257.11537482654,464295.7673134674,468224.91378658806,469305.11180277466,470385.30981896119,471465.50783514779,472545.70585133438,473625.90386752103,474706.10188370763,475786.29989989422,478546.8059412599,479987.06996284192,481427.33398442413,482867.59800600633,486953.91033805162,488077.31627488573,{"$f":"SUM(EQ120:EQ122)","v":489200.72221171978},490324.12814855378,491447.53408538783]
[]
[null,"EXPENSES",null,null,null,null,null,null,{"$f":"IF(OpEx_Underwriting_Type=1,\"BASIC EXPENSE UNDERWRITING\",\"DETAILED EXPENSE UNDERWRITING\")","v":"BASIC EXPENSE UNDERWRITING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Growth Year",null,{"$f":"ROUNDUP(FB126/12,0)","v":1},{"$f":"ROUNDUP(FC126/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(HO126/12,0)","v":4},4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,{"$f":"ROUNDUP(KA126/12,0)","v":10},{"$f":"ROUNDUP(KB126/12,0)","v":10},{"$f":"ROUNDUP(KC126/12,0)","v":10}]
[null,"Annual Expense Growth Begin Month",null,null,{"$f":"Timing_Growth_Begin_Income","v":20},null,"Prop. Tax (Operation Yr 1) % of Full",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expense Growth Month",null,{"$f":"MAX(FB3-Timing_Growth_Begin_Expenses+1,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"MAX(GH3-Timing_Growth_Begin_Expenses+1,1)","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"MAX(HN3-Timing_Growth_Begin_Expenses+1,1)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"MAX(IT3-Timing_Growth_Begin_Expenses+1,1)","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113]
[null,"Capital Reserves Placement",null,null,"Above NOI",null,"Prop. Tax (Operation Yr 2) % of Full",null,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P95","v":"Leased %"},null,{"$f":"R95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,0.12142857142857144,0.1428571428571429,0.16428571428571426,0.18571428571428572,0.20714285714285718,0.22857142857142854,0.25,0.27142857142857146,0.29285714285714282,0.31428571428571428,0.33571428571428574,0.3571428571428571,{"$f":"AX95","v":0.37857142857142856},0.4,0.42142857142857137,0.44285714285714284,0.4642857142857143,0.48571428571428577,0.50714285714285712,0.52857142857142858,0.55000000000000004,0.5714285714285714,0.59285714285714286,0.61428571428571432,0.63571428571428568,0.65714285714285714,0.6785714285714286,0.7,0.72142857142857142,0.74285714285714288,0.76428571428571423,0.7857142857142857,0.80714285714285716,0.82857142857142851,0.85,0.87142857142857144,0.8928571428571429,0.91428571428571426,0.93571428571428572,0.95714285714285718,0.97857142857142854,1,1,1,{"$f":"CD95","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DJ95","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EP95","v":1},1,1,1]
[1,"Basic","Detailed",null,null,null,"Prop. Tax (Operation Yr 3) % of Full",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation Month",null,{"$f":"FB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"GH94","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"HN94","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"IT94","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113]
[null,"OPERATING EXPENSES",null,"EXPENSE GROWTH","% FIXED",null,"% OF EGR","HOME/YR","AMOUNT/YR",null,null,null,null,null,null,"Operating Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATING EXPENSES",null,"% Fixed",null,null,"Operation Year",null,{"$f":"FB100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,{"$f":"GH100","v":2},2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,{"$f":"HN100","v":4},4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,{"$f":"IT100","v":7},7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10]
[null,"Repairs and Maintenance",null,0.03,1,null,{"$f":"I130/$I$123","v":3.2992481942541313E-2},{"$f":"I130/Units_BTR","v":500},{"$f":"Units_BTR*500","v":140000},null,null,null,null,null,null,null,null,{"$f":"(FB130+($I130/12*R$95*(1-$E130)))*(1+$D$130)^(FB$125-1)","v":0},{"$f":"(FC130+($I130/12*S$95*(1-$E130)))*(1+$D$130)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12016.666666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12377.166666666666,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,12748.481666666667,{"$f":"(HO130+($I130/12*CE$95*(1-$E130)))*(1+$D$130)^(HO$125-1)","v":12748.481666666667},12748.481666666667,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13130.936116666666,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13524.864200166665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,13930.610126171665,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14348.528429956816,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,14778.984282855519,15222.353811341185,15222.353811341185,{"$f":"(KA130+($I130/12*EQ$95*(1-$E130)))*(1+$D$130)^(KA$125-1)","v":15222.353811341185},15222.353811341185,15222.353811341185,null,"No Growth",null,{"$f":"E130","v":1},null,null,null,"Fixed Only",{"$f":"+IF(FB$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(FL$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":0},0,0,0,0,0,0,0,0,11666.666666666666,{"$f":"+IF(FV$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(GF$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(GP$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(GZ$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(HJ$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(HT$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(ID$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(IN$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(IX$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(JH$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,{"$f":"+IF(JR$3<Timing_Operation_Begin_Month,0,$I130/12*$EW130)","v":11666.666666666666},11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666,11666.666666666666]
[null,"Payroll",null,{"$f":"$D$130","v":0.03},1,null,{"$f":"I131/$I$123","v":4.6189474719557838E-2},{"$f":"I131/Units_BTR","v":700},{"$f":"700*Units_BTR","v":196000},null,null,null,null,null,null,null,null,{"$f":"(FB131+($I131/12*R$95*(1-$E131)))*(1+$D$131)^(FB$125-1)","v":0},{"$f":"(FC131+($I131/12*S$95*(1-$E131)))*(1+$D$131)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,16823.333333333336,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17328.033333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,17847.874333333333,{"$f":"(HO131+($I131/12*CE$95*(1-$E131)))*(1+$D$131)^(HO$125-1)","v":17847.874333333333},17847.874333333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18383.310563333333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,18934.80988023333,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,19502.854176640332,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20087.939801939545,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,20690.577995997726,21311.295335877661,21311.295335877661,{"$f":"(KA131+($I131/12*EQ$95*(1-$E131)))*(1+$D$131)^(KA$125-1)","v":21311.295335877661},21311.295335877661,21311.295335877661,null,null,null,{"$f":"E131","v":1},null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334,16333.333333333334]
[null,"General & Administrative",null,{"$f":"$D$130","v":0.03},0.75,null,1.9795489165524788E-2,{"$f":"I132/Units_BTR","v":300},{"$f":"300*Units_BTR","v":84000},null,null,null,null,null,null,null,null,{"$f":"(FB132+($I132/12*R$95*(1-$E132)))*(1+$D$132)^(FB$125-1)","v":0},{"$f":"(FC132+($I132/12*S$95*(1-$E132)))*(1+$D$132)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5425,5462.5,5500,5537.5,5575,5612.5,5650,5687.5,5725,5762.5,5800,5837.5,6051.25,6089.875,6128.5,6167.125,6205.75,6244.375,6283,6321.625,6360.25,6398.875,6437.5,6476.125,6710.1925000000001,6749.9762499999997,6789.7599999999993,6829.5437499999998,6869.3274999999994,6909.1112499999999,6948.8949999999995,6988.67875,7028.4624999999996,7068.2462500000001,7108.03,7147.8137499999993,7403.2254249999996,7444.2026875000001,7485.1799499999997,7526.1572125000002,7567.1344749999998,7608.1117375000003,7649.0889999999999,7649.0889999999999,7649.0889999999999,7649.0889999999999,{"$f":"(HO132+($I132/12*CE$95*(1-$E132)))*(1+$D$132)^(HO$125-1)","v":7649.0889999999999},7649.0889999999999,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,7878.5616699999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8114.9185200999991,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8358.3660757029993,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8609.1170579740901,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,8867.3905697133123,9133.4122868047107,9133.4122868047107,{"$f":"(KA132+($I132/12*EQ$95*(1-$E132)))*(1+$D$132)^(KA$125-1)","v":9133.4122868047107},9133.4122868047107,9133.4122868047107,null,null,null,0.75,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250,5250]
[null,"Marketing",null,0.03,1,null,1.6496240971270656E-2,250,{"$f":"250*Units_BTR","v":70000},null,null,null,null,null,null,null,null,{"$f":"(FB133+($I133/12*R$95*(1-$E133)))*(1+$D$133)^(FB$125-1)","v":0},{"$f":"(FC133+($I133/12*S$95*(1-$E133)))*(1+$D$133)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6008.333333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6188.583333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,{"$f":"(HO133+($I133/12*CE$95*(1-$E133)))*(1+$D$133)^(HO$125-1)","v":6374.2408333333333},6374.2408333333333,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7611.1769056705925,7611.1769056705925,{"$f":"(KA133+($I133/12*EQ$95*(1-$E133)))*(1+$D$133)^(KA$125-1)","v":7611.1769056705925},7611.1769056705925,7611.1769056705925,null,null,null,1,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333,5833.333333333333]
[null,"Utilities",null,0.03,0.5,null,1.6496240971270656E-2,250,{"$f":"250*Units_BTR","v":70000},"Unit utilities direct billed",null,null,null,null,null,null,null,{"$f":"(FB134+($I134/12*R$95*(1-$E134)))*(1+$D$134)^(FB$125-1)","v":0},{"$f":"(FC134+($I134/12*S$95*(1-$E134)))*(1+$D$134)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3208.333333333333,3270.833333333333,3333.3333333333335,3395.833333333333,3458.333333333333,3520.833333333333,3583.333333333333,3645.833333333333,3708.333333333333,3770.833333333333,3833.333333333333,3895.833333333333,4077.083333333333,4141.458333333333,4205.833333333333,4270.208333333333,4334.583333333333,4398.958333333333,4463.333333333333,4527.708333333333,4592.083333333333,4656.458333333333,4720.833333333333,4785.208333333333,4995.0708333333332,5061.3770833333328,5127.6833333333325,5193.989583333333,5260.2958333333327,5326.6020833333332,5392.9083333333328,5459.2145833333325,5525.520833333333,5591.8270833333327,5658.1333333333332,5724.4395833333328,5964.4682083333328,6032.7636458333327,6101.0590833333326,6169.3545208333326,6237.6499583333334,6305.9453958333334,6374.2408333333333,6374.2408333333333,6374.2408333333333,6374.2408333333333,{"$f":"(HO134+($I134/12*CE$95*(1-$E134)))*(1+$D$134)^(HO$125-1)","v":6374.2408333333333},6374.2408333333333,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6565.4680583333329,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6762.4321000833324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,6965.3050630858324,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7174.2642149784078,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7389.4921414277596,7611.1769056705925,7611.1769056705925,{"$f":"(KA134+($I134/12*EQ$95*(1-$E134)))*(1+$D$134)^(KA$125-1)","v":7611.1769056705925},7611.1769056705925,7611.1769056705925,null,null,null,0.5,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665,2916.6666666666665]
[null,"Contract Services",null,0.03,0.75,null,2.639398555403305E-2,400,{"$f":"400*Units_BTR","v":112000},null,null,null,null,null,null,null,null,{"$f":"(FB135+($I135/12*R$95*(1-$E135)))*(1+$D$135)^(FB$125-1)","v":0},{"$f":"(FC135+($I135/12*S$95*(1-$E135)))*(1+$D$135)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7233.333333333333,7283.333333333333,7333.3333333333339,7383.333333333333,7433.333333333333,7483.3333333333339,7533.333333333333,7583.333333333333,7633.3333333333339,7683.333333333333,7733.333333333333,7783.3333333333339,8068.333333333333,8119.833333333333,8171.3333333333339,8222.8333333333339,8274.3333333333339,8325.8333333333339,8377.3333333333339,8428.8333333333339,8480.3333333333339,8531.8333333333339,8583.3333333333339,8634.8333333333339,8946.9233333333341,8999.9683333333342,9053.0133333333342,9106.0583333333343,9159.1033333333344,9212.1483333333344,9265.1933333333327,9318.2383333333328,9371.2833333333328,9424.3283333333329,9477.373333333333,9530.4183333333331,9870.9672333333347,9925.6035833333335,9980.2399333333342,10034.876283333335,10089.512633333334,10144.148983333334,10198.785333333333,10198.785333333333,10198.785333333333,10198.785333333333,{"$f":"(HO135+($I135/12*CE$95*(1-$E135)))*(1+$D$135)^(HO$125-1)","v":10198.785333333333},10198.785333333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10504.748893333333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,10819.891360133333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11144.488100937333,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11478.822743965455,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,11823.187426284416,12177.883049072949,12177.883049072949,{"$f":"(KA135+($I135/12*EQ$95*(1-$E135)))*(1+$D$135)^(KA$125-1)","v":12177.883049072949},12177.883049072949,12177.883049072949,null,null,null,0.75,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[null,{"$f":"IF(E127=\"Below NOI\",\"Make Ready Cost\",\"Capital Reserves\")","v":"Capital Reserves"},null,0.03,1,null,1.3196992777016525E-2,200,{"$f":"200*Units_BTR","v":56000},null,null,null,null,null,null,null,null,{"$f":"(FB136+($I136/12*R$95*(1-$E136)))*(1+$D$136)^(FB$125-1)","v":0},{"$f":"(FC136+($I136/12*S$95*(1-$E136)))*(1+$D$136)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4806.666666666667,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,4950.8666666666668,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,5099.3926666666666,{"$f":"(HO136+($I136/12*CE$95*(1-$E136)))*(1+$D$136)^(HO$125-1)","v":5099.3926666666666},5099.3926666666666,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5252.3744466666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5409.9456800666667,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5572.2440504686665,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5739.4113719827274,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,5911.5937131422079,6088.9415245364744,6088.9415245364744,{"$f":"(KA136+($I136/12*EQ$95*(1-$E136)))*(1+$D$136)^(KA$125-1)","v":6088.9415245364744},6088.9415245364744,6088.9415245364744,null,null,null,1,null,null,null,"Fixed Only",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667,4666.666666666667]
[null,"Management Fee",null,null,null,null,0.03,454.64903265306128,{"$f":"+G137*I123","v":127301.72914285716},null,null,null,null,null,null,null,null,{"$f":"R123*$G137","v":0},{"$f":"S123*$G137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293.3946593406589,521.45208791208699,749.5095164835169,977.56694505494488,1205.624373626373,1433.6818021978027,1661.7392307692296,1889.7966593406591,2117.8540879120874,2345.9115164835152,2573.9689450549449,2802.0263736263728,3022.6854857142857,3298.1720914285706,3543.5604342857141,3788.9487771428558,4034.3371200000001,4279.7254628571436,4525.1138057142871,4770.5021485714287,5015.8904914285722,5261.2788342857166,5506.6671771428573,5752.0555200000008,6009.6893019428571,6264.893178514285,6559.9362102857131,6823.6770486857149,7087.4178870857131,7351.1587254857141,7614.8995638857114,7878.6404022857123,8142.3812406857123,8406.1220790857096,8669.8629174857106,8933.6037558857097,9230.817126692571,9505.1075986285705,9779.3980705645718,10095.12126390857,10378.290176146285,10661.459088383997,11773.282428781715,11799.917749686858,11826.553070591999,11853.188391497144,{"$f":"CE123*$G137","v":11879.823712402285},11906.45903330743,12007.218559479223,12034.919293220573,12062.620026961924,12090.320760703271,12161.111524708938,12198.045836364072,12234.9801480192,12271.914459674334,12299.615193415682,12327.315927157029,12355.01666089838,12382.717394639729,12487.507301858392,12516.316064949393,12545.124828040402,12573.933591131403,12602.742354222402,12676.364748788299,12714.776432909637,12753.188117030972,12791.59980115231,12820.408564243313,12849.217327334316,12878.026090425317,12987.007593932725,13016.96870754737,13046.929821162013,13076.890934776657,13106.8520483913,13136.813162005941,13213.380452354475,13253.328603840664,13293.276755326853,13333.224906813044,13363.186020427687,13393.14713404233,13506.487897690042,13537.64745584927,13568.807014008498,13599.966572167728,13631.126130326957,13662.285688486181,13693.445246645409,13773.075228607882,13814.621306153518,13856.167383699158,13897.713461244795,13928.873019404022,14046.747413597641,14079.153354083239,14111.559294568835,14143.965235054433,14176.371175540031,14208.777116025631,14241.183056511229,14273.588996996827,14356.404178237797,14399.612098885258,14442.820019532723,14486.027940180189,14608.617310141548,14642.31948824657,{"$f":"EQ123*$G137","v":14676.021666351593},14709.723844456612,14743.426022561634]
[null,"Insurance",null,{"$f":"$D$130","v":0.03},1,null,1.0604726338673993E-2,160.71428571428572,45000,null,null,null,null,null,null,null,null,{"$f":"(FB138+($I138/12*R$95*(1-$E138)))*(1+$D$138)^(FB$125-1)","v":0},{"$f":"(FC138+($I138/12*S$95*(1-$E138)))*(1+$D$138)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3862.5,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,3978.375,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,4097.7262499999997,{"$f":"(HO138+($I138/12*CE$95*(1-$E138)))*(1+$D$138)^(HO$125-1)","v":4097.7262499999997},4097.7262499999997,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4220.6580374999994,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4347.277778624999,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4477.6961119837497,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4612.0269953432626,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4750.3878052035598,4892.8994393596668,4892.8994393596668,{"$f":"(KA138+($I138/12*EQ$95*(1-$E138)))*(1+$D$138)^(KA$125-1)","v":4892.8994393596668},4892.8994393596668,4892.8994393596668,null,null,null,1,1,2,3,"Fixed Only",{"$f":"+IF(FB$3<Timing_Operation_Begin_Month,0,$I138/12*$EW138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,{"$f":"+IF(GH$3<Timing_Operation_Begin_Month,0,$I138/12*$EW138)","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,{"$f":"+IF(HN$3<Timing_Operation_Begin_Month,0,$I138/12*$EW138)","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,{"$f":"+IF(IT$3<Timing_Operation_Begin_Month,0,$I138/12*$EW138)","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750]
[null,"Property Taxes",null,{"$f":"$D$130","v":0.03},{"$f":"I139/G204","v":8.138961420802751E-4},"Mill Rate",{"$f":"I139/$I$123","v":1.1488453533563493E-2},174.10714285714286,{"$f":"7500000*0.0065","v":48750},"1.15% mill rate; assessed @ ~90% of stabilized value",null,null,null,null,null,null,null,{"$f":"FB139*(1+$D$139)^(FB$98-1)","v":0},{"$f":"FC139*(1+$D$139)^(FC$98-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,3138.28125,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4309.90625,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,4439.2034375000003,{"$f":"HO139*(1+$D$139)^(HO$98-1)","v":4439.2034375000003},4439.2034375000003,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4572.3795406249992,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4709.550926843749,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4850.8374546490622,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,4996.3625782885347,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5146.2534556371893,5300.6410593063056,5300.6410593063056,{"$f":"KA139*(1+$D$139)^(KA$98-1)","v":5300.6410593063056},5300.6410593063056,5300.6410593063056,null,null,null,null,{"$f":"I126","v":0.5},{"$f":"I127","v":0.75},{"$f":"I128","v":1},"Per Schedule",{"$f":"+IF(FB$3<Timing_Operation_Begin_Month,0,$I139/12*INDEX($EX$139:$EZ$139,1,MATCH(FB129,$EX$138:$EZ$138)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,2031.25,3046.875,{"$f":"+IF(GH$3<Timing_Operation_Begin_Month,0,$I139/12*INDEX($EX$139:$EZ$139,1,MATCH(GH129,$EX$138:$EZ$138)))","v":3046.875},3046.875,3046.875,3046.875,3046.875,3046.875,3046.875,3046.875,3046.875,3046.875,3046.875,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,{"$f":"+IF(HN$3<Timing_Operation_Begin_Month,0,$I139/12*INDEX($EX$139:$EZ$139,1,MATCH(HN129,$EX$138:$EZ$138)))","v":4062.5},4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,{"$f":"+IF(IT$3<Timing_Operation_Begin_Month,0,$I139/12*INDEX($EX$139:$EZ$139,1,MATCH(IT129,$EX$138:$EZ$138)))","v":4062.5},4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5,4062.5]
[null,"TOTAL OPERATING EXPENSES",null,{"$f":"SUMPRODUCT(D130:D139,I130:I139)/SUM(I130:I136,I138:I139)","v":0.03},null,null,0.22365408597345229,3389.4704612244896,{"$f":"SUM(I130:I139)","v":949051.72914285713},null,null,null,null,null,null,"Operating Expenses",null,{"$f":"SUM(R130:R139)","v":0},{"$f":"SUM(S130:S139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60441.31132600733,60819.368754578762,61197.426183150186,61575.483611721618,61953.541040293043,62331.598468864475,62709.6558974359,63087.713326007331,63465.770754578756,63843.828183150188,64221.88561172162,64599.943040293045,67875.133402380947,68305.12000809524,68705.008350952383,69104.896693809525,69504.785036666668,69904.673379523825,70304.561722380953,70704.45006523811,71104.338408095238,71504.226750952395,71904.115093809523,72304.00343666668,75794.807218609523,76209.146095180942,76663.324126952386,77086.199965352382,77509.075803752377,77931.951642152388,78354.827480552383,78777.703318952379,79200.579157352389,79623.45499575237,80046.330834152366,80469.206672552376,83076.397180859232,83514.596702795214,83952.796224731224,84432.428468075232,84879.506430312933,85326.584392550663,86602.316782948386,86628.952103853517,86655.587424758647,86682.222745663807,{"$f":"SUM(CE130:CE139)","v":86708.858066568937},86735.493387474096,89081.12394427089,89108.824678012243,89136.525411753595,89164.226145494933,89235.016909500599,89271.951221155745,89308.885532810862,89345.819844465994,89373.520578207346,89401.221311948699,89428.922045690051,89456.622779431389,91873.629848193785,91902.438611284786,91931.247374375787,91960.056137466789,91988.86490055779,92062.48729512369,92100.89897924503,92139.31066336637,92177.722347487696,92206.531110578711,92235.339873669713,92264.148636760714,94754.713816658201,94784.674930272842,94814.636043887498,94844.597157502139,94874.558271116781,94904.519384731422,94981.086675079961,95021.034826566145,95060.982978052329,95100.931129538527,95130.892243153168,95160.85335676781,97727.22530709728,97758.384865256507,97789.544423415748,97820.703981574974,97851.8635397342,97883.023097893427,97914.182656052653,97993.812638015123,98035.358715560767,98076.904793106398,98118.450870652043,98149.610428811269,100794.1069452871,100826.5128857727,100858.9188262583,100891.3247667439,100923.73070722949,100956.1366477151,100988.5425882007,101020.94852868629,101103.76370992725,101146.97163057473,101190.17955122219,101233.38747186966,103958.3976277817,103992.09980588673,{"$f":"SUM(EQ130:EQ139)","v":104025.80198399174},{"$f":"SUM(ER130:ER139)","v":104059.50416209677},{"$f":"SUM(ES130:ES139)","v":104093.20634020178},null,null,null,null,null,null,null,null,{"$f":"SUM(FB130:FB139)","v":0},{"$f":"SUM(FC130:FC139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,59447.916666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,60463.541666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,{"$f":"SUM(HO130:HO139)","v":61479.166666666664},61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,61479.166666666664,{"$f":"SUM(KA130:KA139)","v":61479.166666666664},{"$f":"SUM(KB130:KB139)","v":61479.166666666664},{"$f":"SUM(KC130:KC139)","v":61479.166666666664}]
[]
[null,"NET OPERATING INCOME",null,null,null,null,null,null,{"$f":"+I123-I140","v":3294339.242285715},null,null,null,null,null,null,"Net Operating Income",null,{"$f":"+R123-R140","v":0},{"$f":"+S123-S140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50661.489347985364,-43437.63249084253,-36213.775633699624,-28989.918776556788,-21766.061919413944,-14542.205062271052,-7318.3482051282408,-94.491347985363973,7129.365509157491,14353.222366300317,21577.079223443216,28800.936080586049,32881.049454761916,41633.949706190455,49413.672791904755,57193.395877619012,64973.118963333342,72752.842049047642,80532.565134761942,88312.288220476185,96092.011306190514,103871.73439190484,111651.45747761906,119431.18056333336,124528.16951281906,132620.62652196191,142001.21621590471,150369.70165750477,158738.18709910475,167106.67254070475,175475.15798230469,183843.64342390469,192212.1288655047,200580.61430710461,208949.0997487047,217317.58519030461,224617.5070422265,233322.32325149051,242027.13946075449,252071.61366221041,261063.49944122991,270055.3852202493,305840.4308431088,306701.63955237507,307562.84826164134,308424.05697090772,{"$f":"+CE123-CE140","v":309285.26568017388},310146.47438944026,311159.49470503657,312055.15176267357,312950.80882031051,313846.4658779474,316135.36724746402,317329.57665764663,318523.78606782912,319717.99547801178,320613.65253564878,321509.30959328567,322404.96665092261,323300.62370855955,324376.61354708596,325308.09688702837,326239.58022697095,327171.0635669133,328102.54690685566,330483.00433115294,331724.98211774288,332966.95990433265,334208.93769092264,335140.42103086505,336071.90437080746,337003.38771074987,338145.53931443265,339114.28198797285,340083.02466151293,341051.76733505313,342020.51000859321,342989.25268213329,345464.92840340256,346756.58530145604,348048.24219950946,349339.899097563,350308.64177110308,351277.38444464322,352489.03794923751,353496.53032971919,354504.02271020086,355511.51509068266,356519.00747116434,357526.49985164602,358533.9922321277,361108.6949822476,362452.01815622323,363795.34133019892,365138.66450417449,366146.15688465611,367430.80684130098,368478.59891700197,369526.39099270292,370574.18306840386,371621.97514410492,372669.76721980592,373717.55929550692,374765.35137120791,377443.04223133263,378840.0983322672,380237.15443320194,381634.21053413668,382995.51271026989,384085.21646899899,{"$f":"+EQ123-EQ140","v":385174.92022772803},{"$f":"+ER123-ER140","v":386264.62398645701},{"$f":"+ES123-ES140","v":387354.32774518605}]
[]
[null,"CAPITAL EXPENDITURES",null,"EXPENSE GROWTH","% FIXED",null,"% OF EGR","HOME/YR","AMOUNT/YR"]
[null,{"$f":"IF(E127=\"Below NOI\",\"Capital Reserves\",\"Misc. Reserves\")","v":"Misc. Reserves"},null,0.03,0,null,{"$f":"I145/$I$123","v":0},{"$f":"IF(E127=\"Below NOI\",200,0)","v":0},{"$f":"+H145*Units_BTR","v":0},null,null,null,null,null,null,null,null,{"$f":"$I145/12*R$95*(1+$D$145)^(FB$125-1)","v":0},{"$f":"$I145/12*S$95*(1+$D$145)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I145/12*CE$95*(1+$D$145)^(HO$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I145/12*EQ$95*(1+$D$145)^(KA$125-1)","v":0},0,0]
[null,"Other Capital Expenditures",null,{"$f":"$D$130","v":0.03},0,"Straight-Line",{"$f":"I146/$I$123","v":5.891514632596663E-3},{"$f":"I146/Units_BTR","v":89.285714285714292},25000,null,null,null,null,null,null,null,null,{"$f":"$I146/12*R$95*(1+$D$146)^(FB$125-1)","v":0},{"$f":"$I146/12*S$95*(1+$D$146)^(FC$125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208.33333333333331,252.97619047619051,297.61904761904776,342.2619047619047,386.90476190476193,431.54761904761915,476.19047619047615,520.83333333333337,565.4761904761906,610.11904761904759,654.76190476190482,699.40476190476204,766.36904761904759,812.3511904761906,858.33333333333348,904.31547619047626,950.29761904761904,996.27976190476204,1042.2619047619048,1088.2440476190477,1134.2261904761906,1180.2083333333335,1226.1904761904764,1272.1726190476193,1357.699404761905,1405.0610119047619,1452.422619047619,1499.7842261904764,1547.1458333333333,1594.5074404761906,1641.8690476190477,1689.2306547619048,1736.5922619047619,1783.9538690476193,1831.3154761904761,1878.6770833333335,1983.8198511904764,2032.6023065476195,2081.3847619047619,2130.1672172619051,2178.9496726190478,2227.7321279761909,2276.5145833333336,2276.5145833333336,2276.5145833333336,2276.5145833333336,{"$f":"$I146/12*CE$95*(1+$D$146)^(HO$125-1)","v":2276.5145833333336},2276.5145833333336,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2718.2774663109262,2718.2774663109262,{"$f":"$I146/12*EQ$95*(1+$D$146)^(KA$125-1)","v":2718.2774663109262},2718.2774663109262,2718.2774663109262]
[null,"Commercial Leasing Cost Reserves",null,{"$f":"$D$130","v":0.03},{"$f":"IF(Commercial_Income_Include?=1,I147/Units_Commercial,0)","v":0},{"$f":"F119","v":"/M2/YR"},{"$f":"I147/$I$123","v":0},{"$f":"I147/Units_BTR","v":0},{"$f":"(Commercial_Income_Include?=1)*'Commercial Income'!$I$45","v":0},null,null,null,null,null,null,null,null,{"$f":"$I147/12*R$95*(1+$D$147)^(FB$129-1)","v":0},{"$f":"$I147/12*S$95*(1+$D$147)^(FC$129-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I147/12*CE$95*(1+$D$147)^(HO$129-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I147/12*EQ$95*(1+$D$147)^(KA$129-1)","v":0},0,0]
[null,"TOTAL CAPITAL EXPENDITURES",null,null,null,null,{"$f":"I148/$I$123","v":5.891514632596663E-3},{"$f":"I148/Units_BTR","v":89.285714285714292},{"$f":"SUM(I145:I147)","v":25000},null,null,null,null,null,null,"Capital Expenditures",null,{"$f":"SUM(R145:R147)","v":0},{"$f":"SUM(S145:S147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208.33333333333331,252.97619047619051,297.61904761904776,342.2619047619047,386.90476190476193,431.54761904761915,476.19047619047615,520.83333333333337,565.4761904761906,610.11904761904759,654.76190476190482,699.40476190476204,766.36904761904759,812.3511904761906,858.33333333333348,904.31547619047626,950.29761904761904,996.27976190476204,1042.2619047619048,1088.2440476190477,1134.2261904761906,1180.2083333333335,1226.1904761904764,1272.1726190476193,1357.699404761905,1405.0610119047619,1452.422619047619,1499.7842261904764,1547.1458333333333,1594.5074404761906,1641.8690476190477,1689.2306547619048,1736.5922619047619,1783.9538690476193,1831.3154761904761,1878.6770833333335,1983.8198511904764,2032.6023065476195,2081.3847619047619,2130.1672172619051,2178.9496726190478,2227.7321279761909,2276.5145833333336,2276.5145833333336,2276.5145833333336,2276.5145833333336,{"$f":"SUM(CE145:CE147)","v":2276.5145833333336},2276.5145833333336,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2344.8100208333335,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2415.154321458333,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2487.6089511020832,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2562.2372196351462,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2639.1043362241999,2718.2774663109262,2718.2774663109262,{"$f":"SUM(EQ145:EQ147)","v":2718.2774663109262},{"$f":"SUM(ER145:ER147)","v":2718.2774663109262},{"$f":"SUM(ES145:ES147)","v":2718.2774663109262}]
[]
[null,"CASH FLOW FROM OPERATIONS",null,null,null,null,null,null,{"$f":"+I142-I148","v":3269339.242285715},null,null,null,null,null,null,"Cash Flow from Operations",null,{"$f":"R142-R148","v":0},{"$f":"S142-S148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50869.822681318699,-43690.608681318721,-36511.39468131867,-29332.180681318692,-22152.966681318707,-14973.752681318671,-7794.538681318717,-615.32468131869734,6563.8893186813002,13743.103318681269,20922.317318681311,28101.531318681285,32114.680407142871,40821.598515714264,48555.33945857142,56289.080401428539,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857152,110425.26700142858,118159.00794428574,123170.47010805715,131215.56551005715,140548.79359685708,148869.9174313143,157191.0412657714,165512.16510022857,173833.28893468564,182154.4127691428,190475.53660359993,198796.66043805698,207117.78427251423,215438.90810697127,222633.68719103604,231289.72094494288,239945.75469884972,249941.44644494849,258884.54976861086,267827.6530922731,303563.91625977546,304425.12496904173,305286.333678308,306147.54238757439,{"$f":"CE142-CE148","v":307008.75109684054},307869.95980610693,308814.68468420324,309710.34174184024,310605.99879947718,311501.65585711406,313790.55722663068,314984.76663681329,316178.97604699578,317373.18545717845,318268.84251481545,319164.49957245233,320060.15663008927,320955.81368772621,321961.45922562765,322892.94256557006,323824.42590551265,324755.909245455,325687.39258539735,328067.85000969464,329309.82779628458,330551.80558287434,331793.78336946433,332725.26670940674,333656.75004934915,334588.23338929156,335657.93036333058,336626.67303687078,337595.41571041086,338564.15838395106,339532.90105749114,340501.64373103122,342977.31945230049,344268.97635035397,345560.63324840739,346852.29014646093,347821.03282000101,348789.77549354115,349926.80072960234,350934.29311008402,351941.7854905657,352949.2778710475,353956.77025152917,354964.26263201085,355971.75501249253,358546.45776261244,359889.78093658807,361233.10411056376,362576.42728453933,363583.91966502095,364791.70250507677,365839.49458077777,366887.28665647871,367935.07873217965,368982.87080788071,370030.66288358171,371078.45495928271,372126.24703498371,374803.93789510842,376200.99399604299,377598.05009697773,378995.10619791248,380277.23524395894,381366.93900268804,{"$f":"EQ142-EQ148","v":382456.64276141708},{"$f":"ER142-ER148","v":383546.34652014606},{"$f":"ES142-ES148","v":384636.0502788751}]
[null,"Debt Service (Permanent Debt)",null,null,null,null,null,null,{"$f":"H88*Perm_Debt?","v":0},null,null,null,null,null,null,null,null,{"$f":"(R3>PermDebt_Fund)*Perm_Debt?*$H$88/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AX3>PermDebt_Fund)*Perm_Debt?*$H$88/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CD3>PermDebt_Fund)*Perm_Debt?*$H$88/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DJ3>PermDebt_Fund)*Perm_Debt?*$H$88/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASH FLOW AFTER FINANCING",null,null,{"$f":"IF(Perm_Debt?=0,\"\",\"Cash-on-Cash Return (Month \"&PermDebt_Fund+1&\")\")","v":""},{"$f":"SUM(OFFSET(INDEX(R152:ES152,1,PermDebt_Fund+1),0,0,1,12))/I76","v":8.8319464199267214E-2},null,null,{"$f":"+I150-I151","v":3269339.242285715},null,null,null,null,null,null,"Cash Flow after Financing",null,{"$f":"R150-R151","v":0},{"$f":"S150-S151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50869.822681318699,-43690.608681318721,-36511.39468131867,-29332.180681318692,-22152.966681318707,-14973.752681318671,-7794.538681318717,-615.32468131869734,6563.8893186813002,13743.103318681269,20922.317318681311,28101.531318681285,32114.680407142871,40821.598515714264,48555.33945857142,56289.080401428539,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857152,110425.26700142858,118159.00794428574,123170.47010805715,131215.56551005715,140548.79359685708,148869.9174313143,157191.0412657714,165512.16510022857,173833.28893468564,182154.4127691428,190475.53660359993,198796.66043805698,207117.78427251423,215438.90810697127,222633.68719103604,231289.72094494288,239945.75469884972,249941.44644494849,258884.54976861086,267827.6530922731,303563.91625977546,304425.12496904173,305286.333678308,306147.54238757439,{"$f":"CE150-CE151","v":307008.75109684054},307869.95980610693,308814.68468420324,309710.34174184024,310605.99879947718,311501.65585711406,313790.55722663068,314984.76663681329,316178.97604699578,317373.18545717845,318268.84251481545,319164.49957245233,320060.15663008927,320955.81368772621,321961.45922562765,322892.94256557006,323824.42590551265,324755.909245455,325687.39258539735,328067.85000969464,329309.82779628458,330551.80558287434,331793.78336946433,332725.26670940674,333656.75004934915,334588.23338929156,335657.93036333058,336626.67303687078,337595.41571041086,338564.15838395106,339532.90105749114,340501.64373103122,342977.31945230049,344268.97635035397,345560.63324840739,346852.29014646093,347821.03282000101,348789.77549354115,349926.80072960234,350934.29311008402,351941.7854905657,352949.2778710475,353956.77025152917,354964.26263201085,355971.75501249253,358546.45776261244,359889.78093658807,361233.10411056376,362576.42728453933,363583.91966502095,364791.70250507677,365839.49458077777,366887.28665647871,367935.07873217965,368982.87080788071,370030.66288358171,371078.45495928271,372126.24703498371,374803.93789510842,376200.99399604299,377598.05009697773,378995.10619791248,380277.23524395894,381366.93900268804,{"$f":"EQ150-EQ151","v":382456.64276141708},383546.34652014606,384636.0502788751]
[]
[null,"REVERSION (SALE) CASH FLOWS"]
[null,"TIMING",null,null,null,null,"REVERSION (SALE) ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOSS-TO-LEASE CALCULATION",null,"Offset Operation Month",null,null,null,null,{"$f":"FB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GH97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,{"$f":"HN97","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"IT97","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71]
[null,"Construction End",null,{"$f":"Timing_Construction_End","v":19},null,null,"Market Cap Rate Today",null,5.5E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offset Year",null,null,null,null,{"$f":"ROUNDUP(FB155/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"ROUNDUP(HN155/12,0)","v":1},1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,{"$f":"ROUNDUP(JZ155/12,0)","v":6},{"$f":"ROUNDUP(KA155/12,0)","v":6},{"$f":"ROUNDUP(KB155/12,0)","v":6},{"$f":"ROUNDUP(KC155/12,0)","v":6}]
[null,"Operation Begin",null,{"$f":"Timing_Operation_Begin_Month","v":20},null,null,"Cap Rate at Sale (Terminal Cap)",null,5.2499999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Month in Offset Year",null,null,null,null,{"$f":"IF(FB156=0,0,12-((FB156*12)-FB155))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,{"$f":"IF(HN156=0,0,12-((HN156*12)-HN155))","v":4},5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,{"$f":"IF(JZ156=0,0,12-((JZ156*12)-JZ155))","v":8},{"$f":"IF(KA156=0,0,12-((KA156*12)-KA155))","v":9},{"$f":"IF(KB156=0,0,12-((KB156*12)-KB155))","v":10},{"$f":"IF(KC156=0,0,12-((KC156*12)-KC155))","v":11}]
[null,"1st Stabilized Month",null,{"$f":"Stabilization_1st_Month","v":62},null,null,"Selling Costs",null,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of Annual Increase to Model",null,null,null,null,{"$f":"FB157/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,0.16666666666666666,0.25,{"$f":"HN157/12","v":0.33333333333333331},0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,0.66666666666666663,0.75,0.83333333333333337,0.91666666666666663,1,8.3333333333333329E-2,0.16666666666666666,0.25,0.33333333333333331,0.41666666666666669,0.5,0.58333333333333337,{"$f":"JZ157/12","v":0.66666666666666663},{"$f":"KA157/12","v":0.75},{"$f":"KB157/12","v":0.83333333333333337},{"$f":"KC157/12","v":0.91666666666666663}]
[null,"Sale Month",null,{"$f":"12*7","v":84},null,null,"As of Today",{"$f":"\"Month \"&Stabilization_1st_Month&\" - \"&Stabilization_1st_Month+11","v":"Month 62 - 73"},{"$f":"\"Month \"&Timing_Reversion_Month&\" - \"&Timing_Reversion_Month+11","v":"Month 84 - 95"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of Other Income Items","Gross Rent",null,null,null,null,{"$f":"R107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,353184,{"$f":"AX107","v":353184},353184,353184,353184,353184,353184,353184,353184,353184,353184,353184,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,367311.35999999999,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,382003.81440000009,{"$f":"CD107","v":382003.81440000009},382003.81440000009,382003.81440000009,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,{"$f":"DJ107","v":429702.33868124167},429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,429702.33868124167,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,446890.43222849141,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,464766.04951763112,483356.69149833638,{"$f":"EP107","v":483356.69149833638},483356.69149833638,483356.69149833638,483356.69149833638]
[null,"PRO FORMA",null,null,null,null,"UNTRENDED","TRENDED","SALE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Rent",null,null,null,null,{"$f":"(FB94>0)*($I$107*(1+$D$96)^(FB98-1))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,339600,353184,{"$f":"(GH94>0)*($I$107*(1+$D$96)^(GH98-1))/12","v":353184},353184,353184,353184,353184,353184,353184,353184,353184,353184,353184,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,367311.36000000004,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,382003.81440000003,{"$f":"(HN94>0)*($I$107*(1+$D$96)^(HN98-1))/12","v":382003.81440000003},382003.81440000003,382003.81440000003,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,397283.96697600005,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,413175.3256550401,429702.33868124173,429702.33868124173,429702.33868124173,429702.33868124173,429702.33868124173,{"$f":"(IT94>0)*($I$107*(1+$D$96)^(IT98-1))/12","v":429702.33868124173},429702.33868124173,429702.33868124173,429702.33868124173,429702.33868124173,429702.33868124173,429702.33868124173,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,446890.43222849135,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,464766.04951763107,483356.69149833638,483356.69149833638,483356.69149833638,483356.69149833638,483356.69149833638]
[null,{"$f":"B107","v":"GROSS RENT"},null,null,null,null,{"$f":"I107","v":4075200},{"$f":"SUM(OFFSET($Q107,0,Stabilization_1st_Month,1,12))","v":4675726.6882560011},{"$f":"MAX(SUM(OFFSET($Q107,0,Timing_Reversion_Month,1,12)))","v":5024211.9599652868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Leases (%)",null,null,null,null,{"$f":"IF(FB94=0,0,R95-Q95+OFFSET(FB161,0,MAX(-FB3,-$I$98)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9999999999999978E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,{"$f":"IF(GH94=0,0,AX95-AW95+OFFSET(GH161,0,MAX(-GH3,-$I$98)))","v":0.12142857142857144},4.2857142857142927E-2,4.2857142857142816E-2,4.2857142857142816E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,0.1428571428571429,6.428571428571439E-2,6.4285714285714168E-2,6.4285714285714279E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,{"$f":"IF(HN94=0,0,CD95-CC95+OFFSET(HN161,0,MAX(-HN3,-$I$98)))","v":6.4285714285714168E-2},6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,{"$f":"IF(IT94=0,0,DJ95-DI95+OFFSET(IT161,0,MAX(-IT3,-$I$98)))","v":6.4285714285714057E-2},0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,{"$f":"IF(JZ94=0,0,EP95-EO95+OFFSET(JZ161,0,MAX(-JZ3,-$I$98)))","v":6.4285714285714279E-2},6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2]
[null,"- Concessions (Free Rent)",null,null,null,null,{"$f":"I108","v":0},{"$f":"SUM(OFFSET($Q108,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MIN(SUM(OFFSET($Q108,0,Timing_Reversion_Month,1,12)),H162)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Leases (Amt)",null,null,null,null,{"$f":"FB161*FB160","v":0},{"$f":"FC161*FC160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33959.999999999993,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7568.2285714285445,42886.628571428577,15136.457142857167,15136.457142857129,15136.457142857129,15136.457142857167,15136.457142857167,15136.457142857089,15136.457142857167,15136.457142857167,15136.457142857089,15136.457142857167,15741.915428571456,15741.915428571374,52473.051428571453,23612.873142857185,23612.873142857101,23612.873142857145,23612.873142857185,23612.873142857145,23612.873142857101,23612.873142857185,23612.873142857145,23612.873142857101,24557.388068571472,24557.388068571472,24557.388068571345,62757.769508571466,32743.184091428626,32743.184091428499,32743.184091428586,24557.388068571472,24557.388068571428,24557.388068571385,{"$f":"HO161*HO160","v":24557.388068571472},24557.388068571428,25539.683591314242,25539.68359131433,25539.68359131433,25539.683591314199,65268.080288914331,34052.911455085778,34052.911455085639,34052.911455085734,25539.68359131433,25539.683591314286,25539.683591314242,25539.68359131433,26561.270934966862,26561.270934966815,26561.270934966906,26561.270934966906,26561.270934966768,67878.803500470909,35415.02791328921,35415.027913289072,35415.027913289166,26561.270934966906,26561.270934966862,26561.270934966815,27623.721772365585,27623.721772365538,27623.72177236549,27623.721772365585,27623.721772365585,27623.721772365443,70593.955640489745,36831.629029820782,36831.629029820637,36831.629029820731,27623.721772365585,27623.721772365538,28728.670643260106,28728.670643260204,28728.670643260157,28728.670643260106,28728.670643260204,28728.670643260204,28728.670643260055,73417.713866109334,38304.894191013605,38304.89419101346,38304.894191013555,28728.670643260204,29877.817468990565,29877.817468990514,29877.817468990615,29877.817468990565,29877.817468990514,29877.817468990615,29877.817468990615,29877.817468990463,76354.422420753719,39837.089958654156,39837.089958654004,39837.089958654105,31072.930167750248,31072.930167750194,{"$f":"KA161*KA160","v":31072.930167750139},31072.930167750248,31072.930167750194]
[null,"- Gain/Loss-to-Lease",null,null,null,null,{"$f":"I109","v":0},{"$f":"SUM(OFFSET($Q109,0,Stabilization_1st_Month,1,12))","v":-87504.060562286177},{"$f":"MIN(SUM(OFFSET($Q109,0,Timing_Reversion_Month,1,12)),H163)","v":-96914.586001174175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Gen Leases (%)",null,null,null,null,{"$f":"IF(FB94=0,0,OFFSET(FB161,0,MAX(-FB3,-$I$98)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GH94=0,0,OFFSET(GH161,0,MAX(-GH3,-$I$98)))","v":9.9999999999999978E-2},2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,2.1428571428571463E-2,2.1428571428571463E-2,2.1428571428571352E-2,0.12142857142857144,4.2857142857142927E-2,4.2857142857142816E-2,4.2857142857142816E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,4.2857142857142927E-2,4.2857142857142927E-2,4.2857142857142705E-2,0.1428571428571429,6.428571428571439E-2,6.4285714285714168E-2,6.4285714285714279E-2,6.428571428571439E-2,6.4285714285714279E-2,{"$f":"IF(HN94=0,0,OFFSET(HN161,0,MAX(-HN3,-$I$98)))","v":6.4285714285714168E-2},6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,{"$f":"IF(IT94=0,0,OFFSET(IT161,0,MAX(-IT3,-$I$98)))","v":6.4285714285714057E-2},0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.428571428571439E-2,6.4285714285714057E-2,0.16428571428571437,8.5714285714285854E-2,8.5714285714285521E-2,8.5714285714285743E-2,6.428571428571439E-2,6.4285714285714279E-2,6.4285714285714168E-2,6.428571428571439E-2,6.4285714285714279E-2]
[null,"- Non-Revenue (Model) Homes",null,null,null,null,{"$f":"I110","v":-14554.285714285714},{"$f":"SUM(OFFSET($Q110,0,Stabilization_1st_Month,1,12))","v":-16699.023886628576},{"$f":"MIN(SUM(OFFSET($Q110,0,Timing_Reversion_Month,1,12)),H164)","v":-17943.614142733168},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd Gen. Leased (Amt)",null,null,null,null,{"$f":"FB163*FB160","v":0},{"$f":"FC163*FC160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35318.399999999994,7568.2285714285836,7568.2285714285836,7568.2285714285445,7568.2285714285836,7568.2285714285836,7568.2285714285445,7568.2285714285836,7568.2285714285836,7568.2285714285445,7568.2285714285836,7870.9577142857279,7870.957714285687,44602.093714285722,15741.915428571456,15741.915428571416,15741.915428571416,15741.915428571456,15741.915428571456,15741.915428571374,15741.915428571456,15741.915428571456,15741.915428571374,16371.592045714313,16371.592045714313,16371.592045714229,54571.973485714305,24557.388068571472,24557.388068571385,24557.388068571428,24557.388068571472,24557.388068571428,24557.388068571385,{"$f":"HO163*HO160","v":24557.388068571472},24557.388068571428,25539.683591314242,25539.68359131433,25539.68359131433,25539.683591314199,65268.080288914331,34052.911455085778,34052.911455085639,34052.911455085734,25539.68359131433,25539.683591314286,25539.683591314242,25539.68359131433,26561.270934966862,26561.270934966815,26561.270934966906,26561.270934966906,26561.270934966768,67878.803500470909,35415.02791328921,35415.027913289072,35415.027913289166,26561.270934966906,26561.270934966862,26561.270934966815,27623.721772365585,27623.721772365538,27623.72177236549,27623.721772365585,27623.721772365585,27623.721772365443,70593.955640489745,36831.629029820782,36831.629029820637,36831.629029820731,27623.721772365585,27623.721772365538,28728.670643260106,28728.670643260204,28728.670643260157,28728.670643260106,28728.670643260204,28728.670643260204,28728.670643260055,73417.713866109334,38304.894191013605,38304.89419101346,38304.894191013555,28728.670643260204,29877.817468990565,29877.817468990514,29877.817468990615,29877.817468990565,29877.817468990514,29877.817468990615,29877.817468990615,29877.817468990463,76354.422420753719,39837.089958654156,39837.089958654004,39837.089958654105,31072.930167750248,31072.930167750194,{"$f":"KA163*KA160","v":31072.930167750139},31072.930167750248,31072.930167750194]
[null,"TOTAL RENTAL INCOME",null,null,null,null,{"$f":"SUM(G161:G164)","v":4060645.7142857141},{"$f":"SUM(H161:H164)","v":4571523.6038070861},{"$f":"SUM(I161:I164)","v":4909353.7598213786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Gen Leases (Amt) ",null,null,null,null,{"$f":"FB162-FB164","v":0},{"$f":"FC162-FC164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33959.999999999993,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7277.1428571428314,7277.1428571428687,7277.1428571428687,7568.2285714285445,7568.2285714285827,7568.2285714285836,7568.2285714285454,7568.2285714285845,7568.2285714285836,7568.2285714285836,7568.2285714285445,7568.2285714285836,7568.2285714285836,7568.2285714285445,7568.2285714285836,7870.9577142857279,7870.957714285687,7870.9577142857306,7870.9577142857288,7870.9577142856851,7870.9577142857288,7870.9577142857288,7870.9577142856888,7870.957714285727,7870.9577142857288,7870.9577142856888,7870.957714285727,8185.7960228571592,8185.7960228571592,8185.7960228571155,8185.796022857161,8185.7960228571537,8185.7960228571137,8185.7960228571574,0,0,0,{"$f":"HO162-HO164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KA162-KA164","v":0},0,0]
[null,"OTHER INCOME"]
[null,"Cable/Internet ",null,null,null,null,{"$f":"I113","v":218400},{"$f":"SUM(OFFSET($Q113,0,Stabilization_1st_Month,1,12))","v":250583.70355199999},{"$f":"MAX(SUM(OFFSET($Q113,0,Timing_Reversion_Month,1,12)),H167)","v":269259.88713594893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-Place Rent",null,null,null,null,{"$f":"IF(FB3<=$I$98,FA167+FB164+FB165,SUM(OFFSET(FB164,0,0,2,-$I$98)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33959.999999999993,41237.142857142862,48514.285714285732,55791.428571428565,63068.571428571435,70345.714285714304,77622.85714285713,84900,92177.14285714287,99454.285714285696,106731.42857142857,114008.57142857143,121576.79999999997,{"$f":"IF(GH3<=$I$98,GG167+GH164+GH165,SUM(OFFSET(GH164,0,0,2,-$I$98)))","v":130503.42857142855},138362.74285714285,146222.05714285711,154081.37142857144,161940.68571428576,169800.00000000006,177659.3142857143,185518.62857142862,193377.94285714295,201237.25714285718,209096.57142857148,217561.34400000007,225735.03085714293,235321.45371428577,243797.86971428583,252274.28571428577,260750.70171428577,269227.11771428573,277703.53371428576,286179.94971428573,294656.3657142857,303132.78171428572,311609.19771428569,321030.12863999995,329845.60127999994,338661.07391999994,348945.7919999999,358076.10294857138,367206.41389714275,376336.72484571423,377281.23977142846,378225.75469714281,{"$f":"IF(HN3<=$I$98,HM167+HN164+HN165,SUM(OFFSET(HN164,0,0,2,-$I$98)))","v":379170.26962285716},380114.78454857139,381059.29947428574,382986.10992274288,383968.40544548578,384950.70096822869,385932.99649097148,388443.30727131426,389753.03463497147,391062.76199862856,392372.48936228576,393354.78488502861,394337.08040777146,395319.37593051436,396301.67145325721,398305.55431965261,399327.14166330517,400348.72900695784,401370.3163506104,402391.9036942629,405002.62690581952,406364.74336402299,407726.85982222634,409088.97628042981,410110.56362408242,411132.15096773498,412153.73831138748,414237.77649243869,415300.22732983745,416362.6781672361,417425.12900463486,418487.5798420335,{"$f":"IF(IT3<=$I$98,IS167+IT164+IT165,SUM(OFFSET(IT164,0,0,2,-$I$98)))","v":419550.03067943215},422265.18281945103,423681.78393598262,425098.38505251415,426514.98616904573,427577.43700644438,428639.88784384308,430807.28755213635,431912.23642303096,433017.18529392558,434122.13416482025,435227.08303571487,436332.03190660942,437436.98077750404,440260.7390031236,441734.0041643164,443207.26932550926,444680.53448670212,445785.48335759668,448039.57905422174,449188.72587995214,450337.87270568253,451487.01953141298,452636.16635714337,453785.31318287388,454934.46000860428,456083.60683433467,459020.31538897904,460552.51115661953,462084.70692426013,463616.90269190073,465961.16221639072,467156.27491515037,468351.38761390996,469546.50031266961,470741.6130114292]
[null,"Pet Income",null,null,null,null,{"$f":"I114","v":50400},{"$f":"SUM(OFFSET($Q114,0,Stabilization_1st_Month,1,12))","v":57827.008512000015},{"$f":"MAX(SUM(OFFSET($Q114,0,Timing_Reversion_Month,1,12)),H168)","v":62136.897031372828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss-to-Lease",null,null,null,null,{"$f":"FB160-FB167","v":0},{"$f":"FC160-FC167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305640,298362.85714285716,291085.71428571426,283808.57142857142,276531.42857142858,269254.28571428568,261977.14285714287,254700,247422.85714285713,240145.71428571432,232868.57142857142,225591.42857142858,231607.2,222680.57142857145,214821.25714285715,206961.94285714289,199102.62857142856,191243.31428571424,183383.99999999994,175524.6857142857,167665.37142857138,159806.05714285705,151946.74285714282,144087.42857142852,149750.01599999997,141576.32914285711,131989.90628571427,123513.49028571422,115037.07428571428,106560.65828571428,98084.24228571431,89607.826285714284,81131.410285714315,72654.994285714347,64178.57828571432,55702.162285714352,60973.68576000008,52158.213120000088,43342.740480000095,33058.022400000133,23927.711451428651,14797.400502857286,5667.0895542858052,4722.5746285715722,3778.0597028572229,2833.5447771428735,{"$f":"HO160-HO167","v":1889.0298514286405},944.51492571429117,14297.857053257176,13315.561530514271,12333.266007771366,11350.970485028578,8840.6597046857933,7530.932341028587,6221.2049773714971,4911.4776137142908,3929.1820909714443,2946.8865682285978,1964.591045485693,982.29552274284652,14869.771335387486,13848.183991734928,12826.596648082254,11805.009304429695,10783.421960777196,8172.6987492205808,6810.5822910171119,5448.4658328137593,4086.3493746102904,3064.7620309576741,2043.1746873051161,1021.5873436526163,15464.562188803044,14402.111351404281,13339.660514005634,12277.209676606872,11214.758839208225,10152.308001809579,7437.1558617906994,6020.5547452591127,4603.9536287275841,3187.3525121959974,2124.901674797351,1062.4508373986464,16083.144676355005,14978.195805460389,13873.246934565774,12768.2980636711,11663.349192776484,10558.400321881927,9453.4514509873115,6629.6932253677514,5156.4280641749501,3683.1629029820906,2209.8977417892311,1104.9488708946737,16726.470463409321,15577.323637678928,14428.176811948535,13279.029986218084,12129.88316048769,10980.736334757181,9831.5895090267877,8682.4426832963945,5745.7341286520241,4213.5383610115387,2681.3425933709368,1149.146825730335,17395.529281945666,16200.416583186015,{"$f":"KA160-KA167","v":15005.303884426423},13810.191185666772,12615.078486907179]
[null,"Trash Income",null,null,null,null,{"$f":"I115","v":184800},{"$f":"SUM(OFFSET($Q115,0,Stabilization_1st_Month,1,12))","v":212032.36454400007},{"$f":"MAX(SUM(OFFSET($Q115,0,Timing_Reversion_Month,1,12)),H169)","v":227835.28911503369}]
[null,"[Other Income Item]",null,null,null,null,{"$f":"I116","v":0},{"$f":"SUM(OFFSET($Q116,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($Q116,0,Timing_Reversion_Month,1,12)),H170)","v":0}]
[null,{"$f":"B117","v":"TOTAL OTHER INCOME"},null,null,null,null,{"$f":"SUM(G167:G170)","v":453600},{"$f":"SUM(H167:H170)","v":520443.07660800009},{"$f":"SUM(I167:I170)","v":559232.07328235544}]
[null,"COMMERCIAL INCOME (Net of Expenses)",null,null,null,null,{"$f":"I119*Commercial_Income_Include?","v":0},{"$f":"SUM(OFFSET($Q119,0,Stabilization_1st_Month,1,12))*Commercial_Income_Include?","v":0},{"$f":"MAX(SUM(OFFSET($Q119,0,Timing_Reversion_Month,1,12)),H172)*Commercial_Income_Include?","v":0}]
[null,{"$f":"B120","v":"TOTAL POTENTIAL INCOME"},null,null,null,null,{"$f":"+G171+G165+G172","v":4514245.7142857146},{"$f":"+H171+H165+H172","v":5091966.6804150864},{"$f":"+I171+I165+I172","v":5468585.8331037341}]
[null,{"$f":"B121","v":"- General Vacancy "},null,null,null,null,{"$f":"I121","v":-225712.28571428574},{"$f":"SUM(OFFSET($Q121,0,Stabilization_1st_Month,1,12))","v":-254598.33402075438},{"$f":"MIN(SUM(OFFSET($Q121,0,Timing_Reversion_Month,1,12)),H174)","v":-273429.2916551868}]
[null,{"$f":"B122","v":"- Credit Loss"},null,null,null,null,{"$f":"I122","v":-45142.457142857143},{"$f":"SUM(OFFSET($Q122,0,Stabilization_1st_Month,1,12))","v":-50919.66680415086},{"$f":"MIN(SUM(OFFSET($Q122,0,Timing_Reversion_Month,1,12)),H175)","v":-54685.858331037358}]
[null,{"$f":"B123","v":"EFFECTIVE GROSS REVENUE"},null,null,null,null,{"$f":"SUM(G173:G175)","v":4243390.9714285722},{"$f":"SUM(H173:H175)","v":4786448.6795901814},5140470.6831175098]
[]
[null,{"$f":"B129","v":"OPERATING EXPENSES"}]
[null,"Repairs and Maintenance",null,null,null,null,{"$f":"I130","v":140000},{"$f":"SUM(OFFSET($Q130,0,Stabilization_1st_Month,1,12))","v":155276.5067},{"$f":"MAX(SUM(OFFSET($Q130,0,Timing_Reversion_Month,1,12)),H179)","v":163921.35410601998}]
[null,"Payroll",null,null,null,null,196000,217387.10938000001,{"$f":"MAX(SUM(OFFSET($Q131,0,Timing_Reversion_Month,1,12)),H180)","v":229489.89574842798}]
[null,"General & Administrative",null,null,null,null,84000,93165.904019999973,{"$f":"MAX(SUM(OFFSET($Q132,0,Timing_Reversion_Month,1,12)),H181)","v":98352.81246361199}]
[null,"Marketing",null,null,null,null,70000,77638.253349999999,81960.677053009989]
[null,"Utilities",null,null,null,null,70000,77638.253349999999,81960.677053009989]
[null,"Contract Services",null,null,null,null,112000,124221.20536000002,131137.08328481601]
[null,"Capital Reserves",null,null,null,null,56000,62110.602680000011,65568.541642408003]
[null,"Management Fee",null,null,null,null,127301.72914285716,143593.46038770542,154214.12049352535]
[null,"Insurance",null,{"$f":"+G160","v":"UNTRENDED"},{"$f":"+H160","v":"TRENDED"},{"$f":"+I160","v":"SALE"},45000,49910.305724999984,52689.006676935001]
[null,"Property Taxes","Mill rate",{"$f":"+G188/G204","v":8.138961420802751E-4},{"$f":"+H188/H204","v":7.9718267102023386E-4},{"$f":"+I188/I204","v":7.4468568611527639E-4},48750,{"$f":"I139*(H161/G161)","v":55933.86240000002},57079.75723334623]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,{"$f":"SUM(G179:G188)","v":949051.72914285713},{"$f":"SUM(H179:H188)","v":1056875.4633527056},{"$f":"SUM(I179:I188)","v":1116373.9257551106}]
[]
[null,{"$f":"B142","v":"NET OPERATING INCOME"},null,null,null,null,{"$f":"+G176-G189","v":3294339.242285715},{"$f":"+H176-H189","v":3729573.2162374761},{"$f":"+I176-I189","v":4024096.7573623993}]
[]
[null,{"$f":"B144","v":"CAPITAL EXPENDITURES"}]
[null,{"$f":"B145","v":"Misc. Reserves"},null,null,null,null,{"$f":"I145","v":0},{"$f":"SUM(OFFSET($Q145,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($Q145,0,Timing_Reversion_Month,1,12)),H194)","v":0}]
[null,{"$f":"B146","v":"Other Capital Expenditures"},null,null,null,null,{"$f":"I146","v":25000},{"$f":"SUM(OFFSET($Q146,0,Stabilization_1st_Month,1,12))","v":27727.947625000008},{"$f":"MAX(SUM(OFFSET($Q146,0,Timing_Reversion_Month,1,12)),H195)","v":29271.670376074999}]
[null,{"$f":"B147","v":"Commercial Leasing Cost Reserves"},null,null,null,null,{"$f":"I147","v":0},{"$f":"SUM(OFFSET($Q147,0,Stabilization_1st_Month,1,12))","v":0},{"$f":"MAX(SUM(OFFSET($Q147,0,Timing_Reversion_Month,1,12)),H196)","v":0}]
[null,{"$f":"B148","v":"TOTAL CAPITAL EXPENDITURES"},null,null,null,null,{"$f":"SUM(G194:G196)","v":25000},{"$f":"SUM(H194:H196)","v":27727.947625000008},{"$f":"SUM(I194:I196)","v":29271.670376074999}]
[null,null,null,null,null,null,{"$f":"I149","v":0},{"$f":"Q149","v":0},{"$f":"R149","v":0}]
[null,{"$f":"B150","v":"CASH FLOW FROM OPERATIONS"},null,null,null,null,{"$f":"+G191-G197","v":3269339.242285715},{"$f":"+H191-H197","v":3701845.2686124761},{"$f":"+I191-I197","v":3994825.0869863243}]
[null,"SALE PROCEEDS",null,"/Home","Amount","VALUATION"]
[null,"Gross Sale Proceeds (Direct Cap)",null,{"$f":"+E201/Units_BTR","v":273748.078732136},{"$f":"Valuation_Reversion","v":76649462.04499808},null,{"$f":"G160","v":"UNTRENDED"},{"$f":"H160","v":"TRENDED"},{"$f":"I160","v":"SALE"}]
[null,{"$f":"\"- Selling Costs @ \"&TEXT($I$158,\"0.00%\")","v":"- Selling Costs @ 1.50%"},null,{"$f":"+E202/Units_BTR","v":-4106.2211809820392},{"$f":"-E201*I158","v":-1149741.9306749711},"Cap Rate",{"$f":"$I$156","v":5.5E-2},{"$f":"((Stabilization_1st_Month/Timing_Reversion_Month)*(I157-I156))+I156","v":5.3154761904761906E-2},{"$f":"$I$157","v":5.2499999999999998E-2}]
[null,"Net Sale Proceeds",null,{"$f":"SUM(D201:D202)","v":269641.85755115398},{"$f":"SUM(E201:E202)","v":75499720.114323109},"NOI",{"$f":"G191","v":3294339.242285715},{"$f":"H191","v":3729573.2162374761},{"$f":"I191","v":4024096.7573623993}]
[null,{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},null,{"$f":"+E204/Units_BTR","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},"Stabilized Value",{"$f":"G203/G202","v":59897077.132467546},{"$f":"H203/H202","v":70164423.328991711},{"$f":"I203/I202","v":76649462.04499808}]
[null,"Equity Proceeds from Sale",null,{"$f":"SUM(D203:D204)","v":{"$error":"#REF!"}},{"$f":"SUM(E203:E204)","v":{"$error":"#REF!"}},"/Unit",{"$f":"Valuation_Untrended/Units_BTR","v":213918.13261595552},{"$f":"+Valuation_Trended/Units_BTR","v":250587.22617497039},{"$f":"+Valuation_Reversion/Units_BTR","v":273748.078732136}]
[null,null,null,null,null,{"$f":"\"/\"&Unit_Type","v":"/M2"},{"$f":"+G205/$D$107","v":1668.4422599573131},{"$f":"+H205/$D$107","v":1954.4407612532509},2135.0825082172164]
[null,null,null,null,null,1]
[null,"RETURNS",null,null,null,null,null,null,null,null,null,null,null,null,null,"Analysis Month",{"$f":"IF(Q3>Timing_Reversion_Month,\"\",Q$3)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"IF(AW3>Timing_Reversion_Month,\"\",AW$3)","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"IF(CC3>Timing_Reversion_Month,\"\",CC$3)","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,"","","","","","","","","","","",{"$f":"IF(DI3>Timing_Reversion_Month,\"\",DI$3)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"PARTNERSHIP WATERFALL",null,null,null,null,null,{"$f":"FA3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GG3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HM3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IS3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,"PROPERTY-LEVEL CASH FLOWS",null,null,null,null,null,null,"Amount",null,null,null,null,null,null,"Analysis Date",{"$f":"IF(Q208=\"\",\"\",Q22)","v":"2024-08-31"},"2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31",{"$f":"IF(AW208=\"\",\"\",AW22)","v":"2027-04-30"},"2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30",{"$f":"IF(CC208=\"\",\"\",CC22)","v":"2029-12-31"},"2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI22)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EO208=\"\",\"\",EO22)","v":""},"","","","",null,null,null,null,null,"Asset Management Fee",null,{"$f":"IF($D$235=\"% of EGI\",$I$235*Q123,$E$235)*AND(FA208>=$G$235,FA208<=Timing_Analysis_End_Month)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$235=\"% of EGI\",$I$235*AW123,$E$235)*AND(GG208>=$G$235,GG208<=Timing_Analysis_End_Month)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14026.068985752827,14026.068985752827,{"$f":"IF($D$235=\"% of EGI\",$I$235*CC123,$E$235)*AND(HM208>=$G$235,HM208<=Timing_Analysis_End_Month)","v":14026.068985752827},14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$235=\"% of EGI\",$I$235*DI123,$E$235)*AND(IS208>=$G$235,IS208<=Timing_Analysis_End_Month)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$235=\"% of EGI\",$I$235*EO123,$E$235)*AND(JY208>=$G$235,JY208<=Timing_Analysis_End_Month)","v":0},0,0,0,0]
[null,"Total Project Cost (Before Carry Costs)",null,null,null,null,null,null,{"$f":"SUM(Q210:ER210)","v":56555605.315159999},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q56)","v":42075500},{"$f":"IF(R208=\"\",\"\",R56)","v":93059.03344898537},316005.63439832383,993917.84682238149,1573126.5485424104,1578267.9405064473,1052615.4441015527,884026.76993057923,749230.85643694014,593680.49293848814,760068.60369836958,710090.97437195806,643734.48397628614,755945.92550953641,735432.38058198686,728327.7057832412,727684.00186146167,609202.00186146167,585983.00186146167,389705.66852812836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD208=\"\",\"\",CD56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EP208=\"\",\"\",EP56)","v":""},"","","",null,"DISTRIBUTIONS TO GP AND LP",null,null,null,"Adjusted Net Levered Cash Flow",null,{"$f":"IF(Q226=\"\",0,Q226-FA209)","v":-42078206.957258478},{"$f":"IF(R226=\"\",0,R226-FB209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.57160684466362E-9,-7.2759576141834259E-12,-7.2759576141834259E-12,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,-1.0004441719502211E-11,2.3874235921539366E-12,-7.2759576141834259E-12,-1.8189894035458565E-12,3.637978807091713E-12,0,-7.2759576141834259E-12,7.2759576141834259E-12,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395683,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681314,87380.313754746079,96036.347508652922,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,154284.47383773269,155145.68254699896,156006.89125626523,{"$f":"IF(CD226=\"\",0,CD226-HN209)","v":156868.09996553161},157729.30867479776,158590.51738406415,159535.24226216046,160430.89931979746,161326.5563774344,162222.21343507129,164511.11480458791,165705.32421477052,166899.53362495301,168093.74303513567,168989.40009277267,169885.05715040956,170780.7142080465,171676.37126568344,172682.01680358488,173613.50014352729,174544.98348346987,175476.46682341222,57642344.939647801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EP226=\"\",0,EP226-JZ209)","v":0},0,0,0]
[null,"Total Construction Loan Interest (Before Lease-up Income)",null,null,null,null,null,null,{"$f":"SUM(Q211:ER211)","v":9735550.6343318876},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",(Q3<=ConstDebt_Payoff)*FA68)","v":0},879.69782056141639,1584.2383050830174,3966.1623503585688,11450.292419154119,23334.618726365854,35346.637920611953,43506.353535778188,50462.851961775857,56460.554774766228,61336.61263261563,67497.151755098035,73329.062701050963,78707.039301130979,84966.93653721099,91119.931415604966,97265.788694596311,103452.91212376674,108797.82397865597,114008.68017245685,117786.53778771123,119051.46049122895,120272.02601002307,121447.90166520812,122578.75228280708,123664.24017503804,124704.02512146071,125697.76434998156,126645.11251771632,127545.72169170907,128399.24132950678,129205.31825958796,{"$f":"IF(AW208=\"\",\"\",(AW3<=ConstDebt_Payoff)*GG68)","v":129963.59666164475},130697.46353355353,131371.5325211873,131992.65396915693,132560.43077091489,133074.46284161462,133534.34709577315,133939.67742476644,134290.04467415577,134585.03662084407,134824.23795006113,135007.23023217588,135133.59189933504,135223.31531276961,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,{"$f":"IF(CC208=\"\",\"\",(CC3<=ConstDebt_Payoff)*HM68)","v":135253.37343628996},135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,135253.37343628996,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",(DI3<=ConstDebt_Payoff)*IS68)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EO208=\"\",\"\",(EO3<=ConstDebt_Payoff)*JY68)","v":""},"","","","",null,null,null,null,null,null,null,{"$f":"FA3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"GG3","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"HM3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,{"$f":"IS3","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETURN OF CAPITAL &",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ216","v":0},37870386.261532634,38143330.379426479,38418241.693825223,38695134.382950105,38974022.727209382,39254921.109934837,39537844.018123575,39822806.043185174,40109821.881694213,40398906.33614824,40690074.315731183,40983340.837082289,41278721.02507057,41576230.113574862,41875883.446269497,42177696.477415621,42481684.772658236,42787864.009828985,43096249.979754709,43406858.587071851,43719705.851046704,44034807.90640159,44352181.004147001,44671841.512419708,44993805.917326935,45318090.823796615,45644712.956433766,45973689.160383038,46305036.402197488,46638771.770713605,46974912.477932647,{"$f":"(GG$211<=Timing_Reversion_Month)*GF216","v":47313475.859908335},47654479.377640925,47997940.617977753,48343877.294520251,48692307.248537503,49043248.449886382,49396718.997938335,49752737.122512832,50111321.184817538,50472489.678395286,50836261.230077855,51202654.600946613,51571688.687300108,51943382.521628633,52317755.273595773,52690060.372882582,53057559.783941187,53420218.870622769,53778002.747144595,54130876.276290797,54478804.06760025,54821750.475541331,55159679.597673543,55492555.272795886,55820341.0790819,56144014.042476602,56462229.391188659,56774947.790424533,57080923.929699115,57381056.544945173,57675303.519995734,57952132.053366706,{"$f":"(HM$211<=Timing_Reversion_Month)*HL216","v":58230180.691642471},58509458.228513561,58789973.521049477,59071735.490155481,59354753.121032685,59638960.299089499,59924409.75881546,60211110.453736208,60499071.401908338,60787047.766503803,61076024.88139715,61366009.959319331,61657010.264985785,61949301.812588409,62242893.908525303,62537795.926268801,62834017.306848884,63131468.569707848,63430225.324983083,63730296.981780514,64031693.017020546,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Construction Loan Draws",null,null,null,null,null,null,{"$f":"SUM(Q213:ER213)","v":18033783.124838665},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q82)","v":117293.04274152219},93938.731269546784,317589.87270340684,997884.00917274004,1584576.8409615646,1601602.5592328133,1087962.0820221647,927533.12346635747,799693.70839871606,650141.04771325435,821405.21633098519,777588.12612705608,717063.54667733714,834652.96481066733,820399.3171191978,819447.63719884621,824949.79055605794,712654.9139852284,694780.82584011764,503714.34870058362,168656.36046902993,162742.06917254766,156783.42069134174,150780.08234652682,144731.71896412579,138637.99285635672,132498.56380277942,126313.08903130026,120081.22319903501,113802.6183730278,107476.92401082547,101103.78694090668,{"$f":"IF(AW208=\"\",\"\",AW82)","v":97848.916254501877},89875.865017839271,82816.193062615872,75703.573567728396,68537.609426629162,61317.900554471737,54044.043865773114,46715.633251909312,39332.259558441438,31893.510562272553,24398.970948632545,16848.222287890138,11963.121791277881,4007.7498027124675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",CC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI82)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"HURDLE 1 DISTRIBUTION",null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA212*((1+$EU216)^(1/12)-1))","v":0},272944.1178938477,274911.31439874636,276892.68912488222,278888.34425927978,280898.38272545842,282922.90818874072,284962.02506159863,287015.83850903861,289084.45445402531,291167.97958294448,293266.52135110507,295380.18798828119,297509.08850429399,299653.33269463357,301813.03114612168,303988.29524261504,306179.23717074975,308385.96992572746,310608.6073171426,312847.26397485216,315102.05535488768,317373.09774540958,319660.50827270461,321964.40490722662,324284.90646968054,326622.1326371507,328976.20394927269,331347.24181445048,333735.36851611733,336140.70721904305,338563.38197568548,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG212*((1+$EU216)^(1/12)-1))","v":341003.51773258898},343461.2403368277,345936.6765424966,348429.95401724818,350941.20134887716,353470.54805195198,356018.12457449443,358584.06230470748,361168.49357775116,363771.55168256804,366393.37086875708,369034.08635349741,371693.83432852215,374372.75196714239,377070.9774313214,379754.30065412784,382402.98772811703,385016.78901936603,387595.45309475961,390138.72670902248,392646.35479165905,395118.08043379814,397553.64487494319,399952.78748962726,402315.24577397108,404648.06146984879,406941.54237217375,409195.40498237143,411400.67394514661,413563.82674094266,415684.55982492724,417679.75256806379,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM212*((1+$EU216)^(1/12)-1))","v":419683.73900172877},421696.58250489301,423718.34691332001,425749.09652285831,427788.89609275735,429837.26911377965,431894.59566044121,433960.94026369613,436036.36791959393,438111.90668663912,440194.65818463988,442284.6743980801,444382.00768611289,446488.64737225894,448604.66053073836,450730.11471919686,452865.07798218989,455008.90540440759,457162.14193255617,459324.85538110405,461497.11405328067,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS212*((1+$EU216)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY212*((1+$EU216)^(1/12)-1))","v":0},0,0,0,0]
[null,"Permanent Loan Funding",null,null,null,null,null,null,{"$f":"SUM(Q214:ER214)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW208=\"\",\"\",AW89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",CC89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI89)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Contributions from LP",null,{"$f":"IF(Q243=\"\",0,Q243)","v":37870386.261532634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.414446160197258E-9,6.5483618527650835E-12,6.5483618527650835E-12,0,0,0,0,9.0039975475519899E-12,0,6.5483618527650835E-12,1.6370904631912709E-12,0,0,{"$f":"IF(AW243=\"\",0,AW243)","v":6.5483618527650835E-12},0,6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC243=\"\",0,CC243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI243=\"\",0,DI243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO243=\"\",0,EO243)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to LP (Hurdle 1)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA212+FA213,MAX(FA210,0)*$I$247))","v":0},{"$f":"(FB$211<=Timing_Reversion_Month)*(MIN(FB212+FB213,MAX(FB$210,0)*$I$247))","v":0},{"$f":"(FC$211<=Timing_Reversion_Month)*(MIN(FC212+FC213,MAX(FC210,0)*$I$247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,0,2.1486812329385432E-12,0,0,3.2741809263825417E-12,0,0,6.5483618527650835E-12,{"$f":"(GI$211<=Timing_Reversion_Month)*(MIN(GI212+GI213,MAX(GI210,0)*$I$247))","v":0},0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,140406.2021306387,141181.28996897847,{"$f":"(HO$211<=Timing_Reversion_Month)*(MIN(HO212+HO213,MAX(HO210,0)*$I$247))","v":141956.377807318},142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IU$211<=Timing_Reversion_Month)*(MIN(IU212+IU213,MAX(IU210,0)*$I$247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow from Operations",null,null,null,null,null,null,{"$f":"SUM(Q216:ES216)","v":11509578.860619783},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-50869.822681318699,-43690.608681318721,-36511.39468131867,-29332.180681318692,-22152.966681318707,-14973.752681318671,-7794.538681318717,-615.32468131869734,6563.8893186813002,13743.103318681269,20922.317318681311,28101.531318681285,{"$f":"IF(AW208=\"\",\"\",AW150)","v":32114.680407142871},40821.598515714264,48555.33945857142,56289.080401428539,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857152,110425.26700142858,118159.00794428574,123170.47010805715,131215.56551005715,140548.79359685708,148869.9174313143,157191.0412657714,165512.16510022857,173833.28893468564,182154.4127691428,190475.53660359993,198796.66043805698,207117.78427251423,215438.90810697127,222633.68719103604,231289.72094494288,239945.75469884972,249941.44644494849,258884.54976861086,267827.6530922731,303563.91625977546,304425.12496904173,{"$f":"IF(CC208=\"\",\"\",CC150)","v":305286.333678308},306147.54238757439,307008.75109684054,307869.95980610693,308814.68468420324,309710.34174184024,310605.99879947718,311501.65585711406,313790.55722663068,314984.76663681329,316178.97604699578,317373.18545717845,318268.84251481545,319164.49957245233,320060.15663008927,320955.81368772621,321961.45922562765,322892.94256557006,323824.42590551265,324755.909245455,325687.39258539735,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI150)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"F247","v":0.09},"Hurdle",null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA212+FA213+FA214-FA215)","v":37870386.261532634},38143330.379426479,38418241.693825223,38695134.382950105,38974022.727209382,39254921.109934837,39537844.018123575,39822806.043185174,40109821.881694213,40398906.33614824,40690074.315731183,40983340.837082289,41278721.02507057,41576230.113574862,41875883.446269497,42177696.477415621,42481684.772658236,42787864.009828985,43096249.979754709,43406858.587071851,43719705.851046704,44034807.90640159,44352181.004147001,44671841.512419708,44993805.917326935,45318090.823796615,45644712.956433766,45973689.160383038,46305036.402197488,46638771.770713605,46974912.477932647,47313475.859908335,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG212+GG213+GG214-GG215)","v":47654479.377640925},47997940.617977753,48343877.294520251,48692307.248537503,49043248.449886382,49396718.997938335,49752737.122512832,50111321.184817538,50472489.678395286,50836261.230077855,51202654.600946613,51571688.687300108,51943382.521628633,52317755.273595773,52690060.372882582,53057559.783941187,53420218.870622769,53778002.747144595,54130876.276290797,54478804.06760025,54821750.475541331,55159679.597673543,55492555.272795886,55820341.0790819,56144014.042476602,56462229.391188659,56774947.790424533,57080923.929699115,57381056.544945173,57675303.519995734,57952132.053366706,58230180.691642471,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM212+HM213+HM214-HM215)","v":58509458.228513561},58789973.521049477,59071735.490155481,59354753.121032685,59638960.299089499,59924409.75881546,60211110.453736208,60499071.401908338,60787047.766503803,61076024.88139715,61366009.959319331,61657010.264985785,61949301.812588409,62242893.908525303,62537795.926268801,62834017.306848884,63131468.569707848,63430225.324983083,63730296.981780514,64031693.017020546,12615079.6853908,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS212+IS213+IS214-IS215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY212+JY213+JY214-JY215)","v":0},0,0,0,0]
[null,"Permanent Loan Debt Service",null,null,null,null,null,null,{"$f":"SUM(Q217:ES217)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW208=\"\",\"\",AW151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",CC151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI151)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA217,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA214+FA215","v":-37870386.261532634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.414446160197258E-9,-6.5483618527650835E-12,-6.5483618527650835E-12,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,-9.0039975475519899E-12,2.1486812329385432E-12,-6.5483618527650835E-12,-1.6370904631912709E-12,3.2741809263825417E-12,0,{"$f":"+-GG214+GG215","v":-6.5483618527650835E-12},6.5483618527650835E-12,-6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"+-HM214+HM215","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IS214+IS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance (GP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ222","v":0},4207820.695725848,4238147.8199362755,4268693.521536136,4299459.3758833455,4330446.9696899317,4361657.9011038719,4393093.7797915097,4424756.2270205766,4456646.8757438036,4488767.3706831401,4521119.368414578,4553704.53745359,4586524.5583411772,4619581.1237305431,4652875.9384743916,4686410.7197128497,4720187.1969620287,4754207.1122032236,4788472.2199727492,4822984.2874524314,4857745.094560748,4892756.4340446247,4928020.1115718922,4963537.9458244145,4999311.7685918845,5035343.4248662936,5071634.7729370883,5108187.6844870076,5145004.0446886132,5182085.7523015151,5219434.7197702974,{"$f":"(GG$211<=Timing_Reversion_Month)*GF222","v":5257052.8733231518},5294942.1530712172,5333104.5131086428,5371541.9216133645,5410256.3609486138,5449249.8277651556,5488524.3331042612,5528081.9025014276,5567924.5760908397,5608054.4087105896,5648473.4700086527,5689183.8445496261,5730187.6319222366,5771486.9468476279,5813083.919288421,5854451.1525425119,5895284.4204379134,5935579.8745136457,5975333.6385716265,6014541.808476761,6053200.4519555895,6091305.6083934875,6128853.2886303999,6165839.4747551046,6202260.1198979951,6238223.7824974069,6273581.0434654141,6308327.5322694005,6342324.8810776873,6375672.9494383605,6408367.0577773117,6439125.7837074194,{"$f":"(HM$211<=Timing_Reversion_Month)*HL222","v":6470020.076849171},6501050.9142792923,6532219.2801166167,6563526.1655728389,6594972.5690036388,6626551.1443432849,6658267.7509795027,6690123.3837484745,6722119.044656489,6754116.41850043,6786224.9868219132,6818445.551035489,6850778.9183317628,6883255.756954276,6915877.1009472646,6948643.9918076536,6981557.478538773,7014607.6188564356,7047802.8138870168,7081144.1090867314,7114632.557446735,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Sale Proceeds",null,null,null,null,null,null,{"$f":"SUM(Q219:ER219)","v":75499720.114323109},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",(Q208=Timing_Reversion_Month)*$E$203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW208=\"\",\"\",(AW208=Timing_Reversion_Month)*$E$203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",(CC208=Timing_Reversion_Month)*$E$203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75499720.114323109,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",(DI208=Timing_Reversion_Month)*$E$203)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Req'd Return by GP (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA218*((1+$EU216)^(1/12)-1))","v":0},30327.124210427519,30545.701599860709,30765.854347209137,30987.593806586647,31210.93141393983,31435.878687637865,31662.447229066522,31890.648723226524,32120.494939336164,32351.997731438296,32585.169039011689,32820.020887586819,33056.56538936602,33294.81474384819,33534.781238457988,33776.477249179465,34019.915241194438,34265.107769525297,34512.067479682533,34760.807108316934,35011.339483876436,35263.677527267755,35517.834252522756,35773.822767469639,36031.656274408968,36291.348070794542,36552.911549919212,36816.360201605632,37081.707612901948,37348.967468782583,37618.153552853968,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG218*((1+$EU216)^(1/12)-1))","v":37889.27974806547},38162.360037425329,38437.408504721869,38714.439335249823,38993.466816541921,39274.505339105788,39557.569397166058,39842.673589411956,40129.832619750145,40419.061298063134,40710.374540973025,41003.787372610837,41299.314925391365,41596.972440793616,41896.775270146842,42194.922294903117,42489.220858679699,42779.643224374042,43066.16145497332,43348.747412113647,43627.372754628828,43902.008937088722,44172.627208327067,44439.198609958628,44701.693974885718,44960.89571887214,45215.726930241588,45466.156109152442,45711.185993905237,45951.536304549241,46187.173313880863,46408.861396451583,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM218*((1+$EU216)^(1/12)-1))","v":46631.526555747696},46855.17583387706,47079.816323702282,47305.455169206536,47532.099565861979,47759.696568197789,47988.288406715743,48217.882251521842,48448.485324399378,48679.100742959956,48910.51757607115,49142.741599786736,49375.778631790381,49609.849708028829,49844.962281193213,50081.123857688603,50318.341998021155,50556.545044934239,50795.793548061847,51036.095042344947,51277.457117031241,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS218*((1+$EU216)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY218*((1+$EU216)^(1/12)-1))","v":0},0,0,0,0]
[null,"- Construction Loan Payoff",null,null,null,null,null,null,{"$f":"SUM(Q220:ER220)","v":-18033783.124838661},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",(Q208=ConstDebt_Payoff)*-$I$82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW208=\"\",\"\",(AW208=ConstDebt_Payoff)*-$I$82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",(CC208=ConstDebt_Payoff)*-$I$82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18033783.124838661,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",(DI208=ConstDebt_Payoff)*-$I$82)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Contributions from GP",null,{"$f":"IF(Q242=\"\",0,Q242)","v":4207820.695725848},{"$f":"IF(R242=\"\",0,R242)","v":0},{"$f":"IF(S242=\"\",0,S242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5716068446636201E-10,7.2759576141834263E-13,7.2759576141834263E-13,0,0,0,0,1.0004441719502211E-12,0,7.2759576141834263E-13,1.8189894035458566E-13,0,0,7.2759576141834263E-13,0,7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CE242=\"\",0,CE242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EQ242=\"\",0,EQ242)","v":0},0,0]
[null,"- Permanent Loan Payoff",null,null,null,null,null,null,{"$f":"SUM(Q221:ER221)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",Q90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW208=\"\",\"\",AW90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC208=\"\",\"\",CC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",DI90)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"Catch Up?",{"$f":"AND(H247<H242,D247=\"Yes\")","v":false},null,null,"Distributions to GP (Hurdle 1)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*IFERROR((IF(CU?,MAX(MIN(FA210-FA215,FA218+FA219+FA220),0),FA215/$I$247*$H$247)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,0,2.3874235921539372E-13,0,0,3.6379788070917132E-13,0,{"$f":"(GG$211<=Timing_Reversion_Month)*IFERROR((IF(CU?,MAX(MIN(GG210-GG215,GG218+GG219+GG220),0),GG215/$I$247*$H$247)),0)","v":0},7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024347,2193.7667829481447,3025.8791663938609,3857.9915498395694,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.441083622427,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255977,11468.807300865854,12363.11763323209,13257.427965598315,15428.447383773273,15514.568254699896,{"$f":"(HM$211<=Timing_Reversion_Month)*IFERROR((IF(CU?,MAX(MIN(HM210-HM215,HM218+HM219+HM220),0),HM215/$I$247*$H$247)),0)","v":15600.689125626523},15686.809996553166,15772.930867479778,15859.051738406415,15953.524226216046,16043.089931979746,16132.655637743441,16222.22134350713,16451.111480458792,16570.532421477052,16689.9533624953,16809.374303513567,16898.940009277267,16988.505715040956,17078.071420804652,17167.637126568348,17268.201680358492,17361.350014352731,17454.498348346991,17547.646682341227,5764234.4939647801,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IFERROR((IF(CU?,MAX(MIN(IS210-IS215,IS218+IS219+IS220),0),IS215/$I$247*$H$247)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*IFERROR((IF(CU?,MAX(MIN(JY210-JY215,JY218+JY219+JY220),0),JY215/$I$247*$H$247)),0)","v":0},0,0,0,0]
[null,"Equity Proceeds from Capital Event(s)",null,null,null,null,null,null,{"$f":"SUM(I219:I221)+I214","v":57465936.989484444},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",SUM(Q219:Q221,Q214))","v":0},{"$f":"IF(R208=\"\",\"\",SUM(R219:R221,R214))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD208=\"\",\"\",SUM(CD219:CD221,CD214))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57465936.989484444,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EP208=\"\",\"\",SUM(EP219:EP221,EP214))","v":""},"","","",null,null,null,null,null,"Ending Balance (GP Capital Account",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA218+FA219+FA220-FA221)","v":4207820.695725848},4238147.8199362755,4268693.521536136,4299459.3758833455,4330446.9696899317,4361657.9011038719,4393093.7797915097,4424756.2270205766,4456646.8757438036,4488767.3706831401,4521119.368414578,4553704.53745359,4586524.5583411772,4619581.1237305431,4652875.9384743916,4686410.7197128497,4720187.1969620287,4754207.1122032236,4788472.2199727492,4822984.2874524314,4857745.094560748,4892756.4340446247,4928020.1115718922,4963537.9458244145,4999311.7685918845,5035343.4248662936,5071634.7729370883,5108187.6844870076,5145004.0446886132,5182085.7523015151,5219434.7197702974,5257052.8733231518,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG218+GG219+GG220-GG221)","v":5294942.1530712172},5333104.5131086428,5371541.9216133645,5410256.3609486138,5449249.8277651556,5488524.3331042612,5528081.9025014276,5567924.5760908397,5608054.4087105896,5648473.4700086527,5689183.8445496261,5730187.6319222366,5771486.9468476279,5813083.919288421,5854451.1525425119,5895284.4204379134,5935579.8745136457,5975333.6385716265,6014541.808476761,6053200.4519555895,6091305.6083934875,6128853.2886303999,6165839.4747551046,6202260.1198979951,6238223.7824974069,6273581.0434654141,6308327.5322694005,6342324.8810776873,6375672.9494383605,6408367.0577773117,6439125.7837074194,6470020.076849171,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM218+HM219+HM220-HM221)","v":6501050.9142792923},6532219.2801166167,6563526.1655728389,6594972.5690036388,6626551.1443432849,6658267.7509795027,6690123.3837484745,6722119.044656489,6754116.41850043,6786224.9868219132,6818445.551035489,6850778.9183317628,6883255.756954276,6915877.1009472646,6948643.9918076536,6981557.478538773,7014607.6188564356,7047802.8138870168,7081144.1090867314,7114632.557446735,1401675.5205989862,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS218+IS219+IS220-IS221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY218+JY219+JY220-JY221)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA223,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"-FA220+FA221","v":-4207820.695725848},{"$f":"-FB220+FB221","v":0},{"$f":"-FC220+FC221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5716068446636201E-10,-7.2759576141834263E-13,-7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,-1.0004441719502211E-12,2.3874235921539372E-13,-7.2759576141834263E-13,-1.8189894035458566E-13,3.6379788070917132E-13,0,-7.2759576141834263E-13,7.2759576141834263E-13,-7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024347,2193.7667829481447,3025.8791663938609,3857.9915498395694,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.441083622427,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255977,11468.807300865854,12363.11763323209,13257.427965598315,15428.447383773273,15514.568254699896,15600.689125626523,15686.809996553166,{"$f":"-HO220+HO221","v":15772.930867479778},15859.051738406415,15953.524226216046,16043.089931979746,16132.655637743441,16222.22134350713,16451.111480458792,16570.532421477052,16689.9533624953,16809.374303513567,16898.940009277267,16988.505715040956,17078.071420804652,17167.637126568348,17268.201680358492,17361.350014352731,17454.498348346991,17547.646682341227,5764234.4939647801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-KA220+KA221","v":0},0,0]
[null,null,null,null,null,null,"EQUITY MULTIPLE","IRR","NET PROFIT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Developer Fee to GP + AUM Fee",null,{"$f":"($G$234=\"Yes\")*Q53+FA209","v":0},{"$f":"($G$234=\"Yes\")*R53+FB209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14026.068985752827,14026.068985752827,14026.068985752827,{"$f":"($G$234=\"Yes\")*CD53+HN209","v":14026.068985752827},14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,14026.068985752827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$234=\"Yes\")*EP53+JZ209","v":0},0,0,0]
[null,"Net Unlevered Cash Flow",null,null,null,null,{"$f":"SUMIF(Q225:ER225,\">0\")/-SUMIF(Q225:ER225,\"<0\")","v":1.5365198071060509},{"$f":"IF($Q$64=0,XIRR(OFFSET($R$225,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$225,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1)))","v":6.7599824070930514E-2},{"$f":"SUM(Q225:ER225)","v":30453693.659782879},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",-Q210+Q216+Q219)","v":-42075500},{"$f":"IF(R208=\"\",\"\",-R210+R216+R219)","v":-93059.03344898537},-316005.63439832383,-993917.84682238149,-1573126.5485424104,-1578267.9405064473,-1052615.4441015527,-884026.76993057923,-749230.85643694014,-593680.49293848814,-760068.60369836958,-710090.97437195806,-643734.48397628614,-755945.92550953641,-735432.38058198686,-728327.7057832412,-727684.00186146167,-609202.00186146167,-585983.00186146167,-389705.66852812836,-50869.822681318699,-43690.608681318721,-36511.39468131867,-29332.180681318692,-22152.966681318707,-14973.752681318671,-7794.538681318717,-615.32468131869734,6563.8893186813002,13743.103318681269,20922.317318681311,28101.531318681285,32114.680407142871,40821.598515714264,48555.33945857142,56289.080401428539,64022.821344285723,71756.562287142879,79490.303230000034,87224.044172857131,94957.78511571433,102691.52605857152,110425.26700142858,118159.00794428574,123170.47010805715,131215.56551005715,140548.79359685708,148869.9174313143,157191.0412657714,165512.16510022857,173833.28893468564,182154.4127691428,190475.53660359993,198796.66043805698,207117.78427251423,215438.90810697127,222633.68719103604,231289.72094494288,239945.75469884972,249941.44644494849,258884.54976861086,267827.6530922731,303563.91625977546,304425.12496904173,305286.333678308,{"$f":"IF(CD208=\"\",\"\",-CD210+CD216+CD219)","v":306147.54238757439},307008.75109684054,307869.95980610693,308814.68468420324,309710.34174184024,310605.99879947718,311501.65585711406,313790.55722663068,314984.76663681329,316178.97604699578,317373.18545717845,318268.84251481545,319164.49957245233,320060.15663008927,320955.81368772621,321961.45922562765,322892.94256557006,323824.42590551265,324755.909245455,75825407.506908506,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(EP208=\"\",\"\",-EP210+EP216+EP219)","v":""},{"$f":"IF(EQ208=\"\",\"\",-EQ210+EQ216+EQ219)","v":""},{"$f":"IF(ER208=\"\",\"\",-ER210+ER216+ER219)","v":""},{"$f":"IF(ES208=\"\",\"\",-ES210+ES216+ES219)","v":""},null,null,null,null,null,"Total Distributions (Hurdle 1)",null,{"$f":"+FA221+FA215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,0,2.387423592153937E-12,0,0,3.637978807091713E-12,0,{"$f":"+GG221+GG215","v":0},7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395691,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681329,87380.313754746079,96036.347508652936,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,154284.47383773272,155145.68254699896,{"$f":"+HM221+HM215","v":156006.89125626523},156868.09996553164,157729.30867479776,158590.51738406415,159535.24226216046,160430.89931979746,161326.5563774344,162222.21343507129,164511.11480458791,165705.32421477052,166899.53362495301,168093.74303513567,168989.40009277267,169885.05715040956,170780.7142080465,171676.37126568347,172682.01680358491,173613.50014352729,174544.9834834699,175476.46682341225,57642344.939647809,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IS221+IS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Levered Cash Flow",null,null,null,null,{"$f":"SUMIF(Q226:ER226,\">0\")/-SUMIF(Q226:ER226,\"<0\")","v":1.4895204552412098},{"$f":"IF($Q$64=0,XIRR(OFFSET($R$226,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$226,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1)))","v":5.9458127617836004E-2},{"$f":"SUM(Q226:ER226)","v":20598143.025451027},null,null,null,null,null,null,null,{"$f":"IF(Q208=\"\",\"\",-Q60-Q210-Q211+Q213+Q214+Q216-Q217+Q219+Q220+Q221)","v":-42078206.957258478},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.57160684466362E-9,-7.2759576141834259E-12,-7.2759576141834259E-12,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,-1.0004441719502211E-11,2.3874235921539366E-12,-7.2759576141834259E-12,-1.8189894035458565E-12,3.637978807091713E-12,0,{"$f":"IF(AW208=\"\",\"\",-AW60-AW210-AW211+AW213+AW214+AW216-AW217+AW219+AW220+AW221)","v":-7.2759576141834259E-12},7.2759576141834259E-12,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395683,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681314,87380.313754746079,96036.347508652922,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,168310.54282348551,169171.75153275178,{"$f":"IF(CC208=\"\",\"\",-CC60-CC210-CC211+CC213+CC214+CC216-CC217+CC219+CC220+CC221)","v":170032.96024201805},170894.16895128443,171755.37766055058,172616.58636981697,173561.31124791328,174456.96830555028,175352.62536318722,176248.28242082411,178537.18379034073,179731.39320052334,180925.60261070583,182119.81202088849,183015.46907852549,183911.12613616238,184806.78319379932,185702.44025143626,186708.0857893377,187639.56912928011,188571.05246922269,189502.53580916504,57656371.008633554,"","","","","","","","","","","",{"$f":"IF(DI208=\"\",\"\",-DI60-DI210-DI211+DI213+DI214+DI216-DI217+DI219+DI220+DI221)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(FA210-FA225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GG210-GG225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HM210-HM225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IS210-IS225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JY210-JY225,0)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,{"$f":"G201","v":"UNTRENDED"},{"$f":"H201","v":"TRENDED"},{"$f":"I201","v":"SALE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 2 DISTRIBUTION",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ232","v":0},37870386.261532634,38229730.515120998,38592484.511923894,38958680.606288642,39328351.459566273,39701530.043024607,40078249.640788995,40458543.852810971,40842446.597865045,41229992.116573952,41621214.974462613,42016150.065041058,42414832.612916604,42817298.176935568,43223582.653354809,43633722.279043332,44047753.634714276,44465713.648187608,44887639.59768372,45313569.115148328,45743540.189608887,46177591.170562863,46615760.771398164,47058088.072846018,47504612.526466623,47955373.958167866,48410412.571757413,48869768.952528559,49333484.070880018,49801599.285970151,50274156.349405803,{"$f":"(GG$211<=Timing_Reversion_Month)*GF232","v":50751197.408966169},51232765.012361996,51718902.111030452,52209652.063965991,52705058.641587593,53205166.029642671,53710018.833148062,54219662.080368362,54734141.22683204,55253502.159385674,55777791.200286619,56307055.111334547,56841341.09804216,57380696.813845485,57925170.364354156,58470044.433497451,59012599.688407257,59552814.126335457,60090665.53575442,60626131.494375922,61159189.36715129,61689816.304252565,62217989.239034496,62743684.885977209,63266879.738609359,63788563.777686924,64307407.538210049,64823384.069363669,65335260.472409017,65843945.171659671,66349407.881699204,66840127.647966884,{"$f":"(HM$211<=Timing_Reversion_Month)*HL232","v":67334728.664647251},67833247.760121778,68335722.112228855,68842189.251579687,69352687.064905643,69867178.633885518,70385746.015478164,70908427.884225503,71435263.281644166,71965037.699826971,72498764.249296799,73036480.431009069,73578224.101758018,74124302.174670443,74674755.777990982,75229626.430221647,75788956.043824941,76352687.939329788,76920930.635055751,77493726.933052093,78071120.04150787,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield-on-Cost",null,null,null,null,{"$f":"G191/Project_Cost_Total","v":5.4803363485163535E-2},{"$f":"H191/Project_Cost_Total","v":6.2043748861813783E-2},{"$f":"I191/Project_Cost_Total","v":6.6943329473313773E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA228*((1+$EU230)^(1/12)-1))","v":0},359344.25358836172,362753.99680289399,366196.09436474909,369670.85327762918,373178.58345833124,376719.59776438843,380294.21202197409,383902.74505407107,387545.51870890718,391222.85788866162,394935.09057844291,398682.54787554254,402465.56401896564,406284.47641924175,410139.62568851939,414031.3556709452,417960.01347333146,421925.9494961155,425929.51746461145,429971.07446055999,434050.9809539764,438169.60083530133,442327.30144785641,446524.45362060796,450761.43170124176,455038.61358955101,459356.38077114202,463715.11835145886,468115.21509013156,472557.06343564962,477041.05956036516,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG228*((1+$EU230)^(1/12)-1))","v":481567.60339582758},486137.09866845398,490749.95293553791,495406.5776215996,500107.38805508142,504852.80350539123,509643.24722029764,514479.14646367962,519360.93255363445,524289.04090094788,529263.91104792804,534285.98670760938,539355.71580332739,544473.55050866888,549639.94728780293,554810.14450532733,559958.3389747364,565084.3219165093,570187.8825700595,575268.80817493692,580326.88395185175,585361.89308351767,590373.61669531453,595361.8338357656,600326.32145683176,605276.47328091564,610199.67428992002,615095.66875314119,619952.7579497376,624779.56172991777,629575.79272163601,634232.130972657,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM228*((1+$EU230)^(1/12)-1))","v":638925.29760517133},643655.64207606472,648423.51715814753,653229.27897161827,658073.28701582563,662955.19098046445,667875.76948702591,672835.38951023039,677834.42150694481,682861.34126312064,687925.76197472936,693028.03948057175,698168.53299592948,703350.15475591156,708573.29501791531,713838.3477424091,719145.7106280711,724494.84585513663,729886.78313146951,735321.92859685258,740800.69224484474,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS228*((1+$EU230)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY228*((1+$EU230)^(1/12)-1))","v":0},0,0,0,0]
[null,"Market Cap Rate",null,null,null,null,{"$f":"G202","v":5.5E-2},{"$f":"H202","v":5.3154761904761906E-2},{"$f":"I202","v":5.2499999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F248","v":0.12},"Hurdle",null,null,"Prior Distributions",null,{"$f":"FA215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,0,2.1486812329385432E-12,0,0,3.2741809263825417E-12,0,{"$f":"GG215","v":0},6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"HM215","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Spread",null,null,null,null,{"$f":"(G229-G230)*10000","v":-1.9663651483646516},{"$f":"(H229-H230)*10000","v":88.889869570518769},{"$f":"(I229-I230)*10000","v":144.43329473313776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to LP (Hurdle 2)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA228+FA229-FA230,MAX(FA226,0)*$I$248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(MIN(GG228+GG229-GG230,MAX(GG226,0)*$I$248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(MIN(HM228+HM229-HM230,MAX(HM226,0)*$I$248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(MIN(IS228+IS229-IS230,MAX(IS226,0)*$I$248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(MIN(JY228+JY229-JY230,MAX(JY226,0)*$I$248))","v":0},0,0,0,0]
[null,"PARTNERSHIP-LEVEL CASH FLOWS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA228+FA229+FA214-FA230-FA231)","v":37870386.261532634},38229730.515120998,38592484.511923894,38958680.606288642,39328351.459566273,39701530.043024607,40078249.640788995,40458543.852810971,40842446.597865045,41229992.116573952,41621214.974462613,42016150.065041058,42414832.612916604,42817298.176935568,43223582.653354809,43633722.279043332,44047753.634714276,44465713.648187608,44887639.59768372,45313569.115148328,45743540.189608887,46177591.170562863,46615760.771398164,47058088.072846018,47504612.526466623,47955373.958167866,48410412.571757413,48869768.952528559,49333484.070880018,49801599.285970151,50274156.349405803,50751197.408966169,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG228+GG229+GG214-GG230-GG231)","v":51232765.012361996},51718902.111030452,52209652.063965991,52705058.641587593,53205166.029642671,53710018.833148062,54219662.080368362,54734141.22683204,55253502.159385674,55777791.200286619,56307055.111334547,56841341.09804216,57380696.813845485,57925170.364354156,58470044.433497451,59012599.688407257,59552814.126335457,60090665.53575442,60626131.494375922,61159189.36715129,61689816.304252565,62217989.239034496,62743684.885977209,63266879.738609359,63788563.777686924,64307407.538210049,64823384.069363669,65335260.472409017,65843945.171659671,66349407.881699204,66840127.647966884,67334728.664647251,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM228+HM229+HM214-HM230-HM231)","v":67833247.760121778},68335722.112228855,68842189.251579687,69352687.064905643,69867178.633885518,70385746.015478164,70908427.884225503,71435263.281644166,71965037.699826971,72498764.249296799,73036480.431009069,73578224.101758018,74124302.174670443,74674755.777990982,75229626.430221647,75788956.043824941,76352687.939329788,76920930.635055751,77493726.933052093,78071120.04150787,26933810.288069688,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS228+IS229+IS214-IS230-IS231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY228+JY229+JY214-JY230-JY231)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA233,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA214+FA230+FA231","v":-37870386.261532634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.414446160197258E-9,-6.5483618527650835E-12,-6.5483618527650835E-12,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,-9.0039975475519899E-12,2.1486812329385432E-12,-6.5483618527650835E-12,-1.6370904631912709E-12,3.2741809263825417E-12,0,{"$f":"+-GG214+GG230+GG231","v":-6.5483618527650835E-12},6.5483618527650835E-12,-6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"+-HM214+HM230+HM231","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IS214+IS230+IS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Sgl. Promote","Dbl. Promote",null,null,"Include Dev. Fee?","No",{"$f":"IF(G234=\"No\",\"\",\"Dev. Fee Amount\")","v":""},{"$f":"IF(G234=\"No\",\"\",I53)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution to GP",null,{"$f":"(FA$211<=Timing_Reversion_Month)*IFERROR((FA231/$I$248*$H$248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*IFERROR((GG231/$I$248*$H$248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*IFERROR((HM231/$I$248*$H$248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IFERROR((IS231/$I$248*$H$248),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"AUM Fee:","% of LP Equity",{"$f":"IF(D235=\"% of Project Cost\",I235*Project_Cost_Total/12,IF(D235=\"% of LP Equity\",I235*Equity_Total/12,\"Varies/Mo\"))","v":14026.068985752827},"AUM Fee Starts:",{"$f":"Stabilization_1st_Month","v":62},{"$f":"IF(D235=\"% of EGI\", \"% of EGI:\",\"AUM Fee %:\")","v":"AUM Fee %:"},{"$f":"IF(D235=\"% of EGI\", 0.03,0.004)","v":4.0000000000000001E-3}]
[null,"RETURNS SUMMARY",null,"Contributions","Net Profit",null,"ROI","EMx ","IRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 2)",null,{"$f":"+FA234+FA231","v":0},{"$f":"+FB234+FB231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HN234+HN231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JZ234+JZ231","v":0},{"$f":"+KA234+KA231","v":0},{"$f":"+KB234+KB231","v":0},{"$f":"+KC234+KC231","v":0}]
[null,{"$f":"C243","v":"[Limited Partner Name]"},null,{"$f":"I243","v":37870386.261532634},{"$f":"I259","v":18247989.094900809},null,{"$f":"IFERROR(E237/D237,\"NA\")","v":0.48185378857454259},{"$f":"IFERROR(F259,\"NA\")","v":1.4818537885745431},{"$f":"IFERROR(G259,\"NA\")","v":5.8627244830131528E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(FA210-FA225-FA236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GG210-GG225-GG236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HM210-HM225-HM236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IS210-IS225-IS236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JY210-JY225-JY236,0)","v":0},0,0,0,0]
[null,{"$f":"IF(Dbl_Promote?=1,C274,C242)","v":"[General Partner Name]"},null,{"$f":"IF(Dbl_Promote?=1,I263,I242)","v":4207820.695725848},{"$f":"IF(Dbl_Promote?=1,I279,I258)","v":2350153.9305501822},null,{"$f":"IFERROR(E238/D238,\"NA\")","v":0.55852045524120919},{"$f":"IF(Dbl_Promote?=1,F279,F258)","v":1.5585204552412097},{"$f":"IF(Dbl_Promote?=1,G279,G258)","v":6.6814967989921578E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 3 DISTRIBUTION",null,null,null,"Beginning Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ242","v":0},37870386.261532634,38314034.690309249,38762880.423570603,39216984.347306944,39676408.060782835,40141213.884893104,40611464.870616689,41087224.807569511,41568558.232657529,42055530.438831203,42548207.483942479,43046656.199705549,43550944.200762592,44061139.893855698,44577312.487106256,45099531.999403052,45627869.269900329,46162395.967627145,46703184.601209275,47250308.528705016,47803841.967556238,48363860.004655957,48930438.606533922,49503654.629661456,50083585.830877058,50670310.877934128,51263909.360172272,51864461.799313582,52472049.660385452,53086755.362771288,53708662.291390732,{"$f":"(GG$211<=Timing_Reversion_Month)*GF242","v":54337854.808010839},54974418.262689739,55618439.005354419,56270004.397514082,56929202.824110746,57596123.705508687,58270857.509624317,58953495.764198184,59644131.069210693,60342857.109443344,61049768.667187057,61764961.635099418,62488533.029212542,63220581.002093278,63961204.85615766,64705739.178996757,65451506.64812088,66198521.70973631,66946798.979285441,67696353.243429333,68447199.462053597,69199352.770297602,69952828.480607674,70707642.084814146,71463809.256232858,72222359.5620666,72982005.791334212,73742760.782687649,74503431.832989663,75264965.288458005,76027371.252097562,76779169.563496783,{"$f":"(HM$211<=Timing_Reversion_Month)*HL242","v":77539000.04181619},78306956.783223927,79083134.986216962,79867630.96453473,80660542.16022411,81461891.992305517,82271823.479741633,83090437.155911967,83917834.731936201,84752865.19059068,85596603.173224702,86449150.687758237,87310610.937125593,88181357.030392155,89061497.750447765,89951143.154564723,90850404.589327171,91759295.716102973,92677996.09191221,93606620.631292328,94545285.594995081,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Dbl_Promote?=1,C264,\"\")","v":""},null,{"$f":"IF(Dbl_Promote?=1,I264,\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,I280,\"\")","v":""},null,{"$f":"IF(Dbl_Promote?=1,IFERROR(E239/D239,\"NA\"),\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,F280,\"\")","v":""},{"$f":"IF(Dbl_Promote?=1,G280,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Req'd Return by LP (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA238*((1+$EU240)^(1/12)-1))","v":0},443648.42877661163,448845.73326135316,454103.9237363406,459423.71347589127,464805.82411027187,470250.98572358763,475759.93695281859,481333.42508801562,486972.20617367019,492677.04511127248,498448.71576306992,504288.00105704193,510195.69309310411,516172.59325055685,522219.51229679241,528337.27049727575,534526.69772681349,540788.6335821267,547123.92749574233,553533.43885121879,560018.03709972161,566578.60187796422,573216.02312753128,579931.20121559908,586725.04705707065,593598.48223814124,600552.43914131215,607587.86107186798,614705.70238583628,621906.92861944647,629192.51662010443,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG238*((1+$EU240)^(1/12)-1))","v":636563.45467890252},644020.7426646807,651565.39215965965,659198.4265966618,666920.88139793975,674733.80411563208,682638.25457386335,690635.30501250981,698726.04023264896,706911.55774371268,715192.9679123644,723571.39411312109,732047.97288073879,740623.85406438366,749300.20098360954,758022.35871964879,766758.96266196726,775510.18204667117,784276.18809245399,793057.15402382147,801853.25509459083,810664.66861166223,819491.57395907224,828334.15262232616,837192.58821301686,846078.94202538859,854978.1344897385,863890.31600980775,872801.51416743349,881722.815329934,890654.33785317221,899461.59261170006,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM238*((1+$EU240)^(1/12)-1))","v":908362.9435383844},917359.49296201742,926452.35612508189,935642.6613350336,944931.55011735635,954319.29682392848,963807.57691001578,973397.56811580702,983090.46197861899,992872.77442730335,1002757.0947959856,1012744.6180989734,1022836.5533500682,1033037.2714909728,1043348.0469042043,1053770.1689015639,1064304.941899034,1074952.5259384045,1085715.0245152477,1096593.783843823,1107590.1659091779,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS238*((1+$EU240)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY238*((1+$EU240)^(1/12)-1))","v":0},0,0,0,0]
[null,{"$f":"IF(Dbl_Promote?=0,\"WATERFALL (GP AND LP)\",\"1ST WATERFALL (GP AND LP)\")","v":"WATERFALL (GP AND LP)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F249","v":0.15},"Hurdle",null,null,"Prior Distributions",null,{"$f":"FA215+FA231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,0,2.1486812329385432E-12,0,0,3.2741809263825417E-12,0,{"$f":"GG215+GG231","v":0},6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"HM215+HM231","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS215+IS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GP-LP CONTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,null,null,null,null,null,"Analysis Month",{"$f":"Q$3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"CC$3","v":64},65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,{"$f":"EO$3","v":128},129,130,131,132,null,null,null,null,null,"Distributions to LP (Hurdle 3)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA238+FA239-FA240,MAX(FA237,0)*$I$249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(MIN(GG238+GG239-GG240,MAX(GG237,0)*$I$249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(MIN(HM238+HM239-HM240,MAX(HM237,0)*$I$249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(MIN(IS238+IS239-IS240,MAX(IS237,0)*$I$249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(MIN(JY238+JY239-JY240,MAX(JY237,0)*$I$249))","v":0},0,0,0,0]
[null,"GP","[General Partner Name]",null,null,null,null,0.1,{"$f":"SUM(Q242:ES242)","v":4207820.695725848},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",-MIN(Q$226,0)*$H242)","v":4207820.695725848},0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$241=\"\",\"\",-MIN(AA$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,1.5716068446636201E-10,{"$f":"IF(AK$241=\"\",\"\",-MIN(AK$226,0)*$H242)","v":7.2759576141834263E-13},7.2759576141834263E-13,0,0,0,0,1.0004441719502211E-12,0,7.2759576141834263E-13,1.8189894035458566E-13,{"$f":"IF(AU$241=\"\",\"\",-MIN(AU$226,0)*$H242)","v":0},0,7.2759576141834263E-13,0,7.2759576141834263E-13,0,0,0,0,0,{"$f":"IF(BE$241=\"\",\"\",-MIN(BE$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$241=\"\",\"\",-MIN(BO$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$241=\"\",\"\",-MIN(BY$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CI$241=\"\",\"\",-MIN(CI$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CS$241=\"\",\"\",-MIN(CS$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DC$241=\"\",\"\",-MIN(DC$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DM$241=\"\",\"\",-MIN(DM$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DW$241=\"\",\"\",-MIN(DW$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EG$241=\"\",\"\",-MIN(EG$226,0)*$H242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Ending Balance (LP Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA238+FA239+FA214-FA240-FA241)","v":37870386.261532634},38314034.690309249,38762880.423570603,39216984.347306944,39676408.060782835,40141213.884893104,40611464.870616689,41087224.807569511,41568558.232657529,42055530.438831203,42548207.483942479,43046656.199705549,43550944.200762592,44061139.893855698,44577312.487106256,45099531.999403052,45627869.269900329,46162395.967627145,46703184.601209275,47250308.528705016,47803841.967556238,48363860.004655957,48930438.606533922,49503654.629661456,50083585.830877058,50670310.877934128,51263909.360172272,51864461.799313582,52472049.660385452,53086755.362771288,53708662.291390732,54337854.808010839,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG238+GG239+GG214-GG240-GG241)","v":54974418.262689739},55618439.005354419,56270004.397514082,56929202.824110746,57596123.705508687,58270857.509624317,58953495.764198184,59644131.069210693,60342857.109443344,61049768.667187057,61764961.635099418,62488533.029212542,63220581.002093278,63961204.85615766,64705739.178996757,65451506.64812088,66198521.70973631,66946798.979285441,67696353.243429333,68447199.462053597,69199352.770297602,69952828.480607674,70707642.084814146,71463809.256232858,72222359.5620666,72982005.791334212,73742760.782687649,74503431.832989663,75264965.288458005,76027371.252097562,76779169.563496783,77539000.04181619,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM238+HM239+HM214-HM240-HM241)","v":78306956.783223927},79083134.986216962,79867630.96453473,80660542.16022411,81461891.992305517,82271823.479741633,83090437.155911967,83917834.731936201,84752865.19059068,85596603.173224702,86449150.687758237,87310610.937125593,88181357.030392155,89061497.750447765,89951143.154564723,90850404.589327171,91759295.716102973,92677996.09191221,93606620.631292328,94545285.594995081,43774765.315221228,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS238+IS239+IS214-IS240-IS241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY238+JY239+JY214-JY240-JY241)","v":0},0,0,0,0]
[null,"LP","[Limited Partner Name]",null,null,null,null,{"$f":"1-H242","v":0.9},{"$f":"SUM(Q243:ES243)","v":37870386.261532634},null,null,null,null,null,null,null,37870386.261532634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.414446160197258E-9,6.5483618527650835E-12,6.5483618527650835E-12,0,0,0,0,9.0039975475519899E-12,0,6.5483618527650835E-12,1.6370904631912709E-12,0,0,6.5483618527650835E-12,0,6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA243,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA214+FA240+FA241","v":-37870386.261532634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.414446160197258E-9,-6.5483618527650835E-12,-6.5483618527650835E-12,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,-9.0039975475519899E-12,2.1486812329385432E-12,-6.5483618527650835E-12,-1.6370904631912709E-12,3.2741809263825417E-12,0,{"$f":"+-GG214+GG240+GG241","v":-6.5483618527650835E-12},6.5483618527650835E-12,-6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"+-HM214+HM240+HM241","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-IS214+IS240+IS241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H242:H243)","v":1},{"$f":"SUM(I242:I243)","v":42078206.957258485},null,null,null,null,null,null,null,{"$f":"IF(Q241=\"\",\"\",SUM(Q242:Q243))","v":42078206.957258485},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.57160684466362E-9,7.2759576141834259E-12,7.2759576141834259E-12,0,0,0,0,1.0004441719502211E-11,0,7.2759576141834259E-12,1.8189894035458565E-12,0,0,{"$f":"IF(AW241=\"\",\"\",SUM(AW242:AW243))","v":7.2759576141834259E-12},0,7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC241=\"\",\"\",SUM(CC242:CC243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI241=\"\",\"\",SUM(DI242:DI243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO241=\"\",\"\",SUM(EO242:EO243))","v":0},{"$f":"IF(EP241=\"\",\"\",SUM(EP242:EP243))","v":0},{"$f":"IF(EQ241=\"\",\"\",SUM(EQ242:EQ243))","v":0},{"$f":"IF(ER241=\"\",\"\",SUM(ER242:ER243))","v":0},{"$f":"IF(ES241=\"\",\"\",SUM(ES242:ES243))","v":0},null,null,null,null,null,"Distribution to GP",null,{"$f":"(FA$211<=Timing_Reversion_Month)*IFERROR((FA241/$I$249*$H$249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*IFERROR((GG241/$I$249*$H$249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*IFERROR((HM241/$I$249*$H$249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IFERROR((IS241/$I$249*$H$249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 3)",null,{"$f":"+FA244+FA241","v":0},{"$f":"+FB244+FB241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HN244+HN241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JZ244+JZ241","v":0},{"$f":"+KA244+KA241","v":0},{"$f":"+KB244+KB241","v":0},{"$f":"+KC244+KC241","v":0}]
[null,"DISTRIBUTION WATERFALL",null,null,null,"IRR Hurdle","GP Promote","Dist. % to GP","Dist. % to LP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(FA237-FA245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GG237-GG245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HM237-HM245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IS237-IS245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JY237-JY245,0)","v":0},{"$f":"MAX(JZ237-JZ245,0)","v":0},{"$f":"MAX(KA237-KA245,0)","v":0},{"$f":"MAX(KB237-KB245,0)","v":0},{"$f":"MAX(KC237-KC245,0)","v":0}]
[null,"Pref. Return","GP Catch Up?","Yes","up to",0.09,0,{"$f":"+H242","v":0.1},{"$f":"1-H247","v":0.9},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,0,2.387423592153937E-12,0,0,3.637978807091713E-12,0,{"$f":"IF(AW$241=\"\",\"\",GG225)","v":0},7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395691,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681329,87380.313754746079,96036.347508652936,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,154284.47383773272,155145.68254699896,{"$f":"IF(CC$241=\"\",\"\",HM225)","v":156006.89125626523},156868.09996553164,157729.30867479776,158590.51738406415,159535.24226216046,160430.89931979746,161326.5563774344,162222.21343507129,164511.11480458791,165705.32421477052,166899.53362495301,168093.74303513567,168989.40009277267,169885.05715040956,170780.7142080465,171676.37126568347,172682.01680358491,173613.50014352729,174544.9834834699,175476.46682341225,57642344.939647809,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY225)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ225)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA225)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB225)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC225)","v":0},null,"HURDLE 4 DISTRIBUTION",null,null,null,"Distribution to LP",null,{"$f":"FA$246*$I$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GG$246*$I$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM$246*$I$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS$246*$I$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Tier",null,null,"up to",0.12,0.15,{"$f":"G248+(1-G248)*$H$242","v":0.23499999999999999},{"$f":"1-H248","v":0.76500000000000001},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY236)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ236)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA236)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB236)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC236)","v":0},null,null,null,null,null,"Distribution to GP",null,{"$f":"FA$246*$H$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GG$246*$H$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HM$246*$H$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IS$246*$H$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Tier",null,null,"up to",0.15,{"$f":"30%+(70%*G$242)","v":0.3},0.37,{"$f":"1-H249","v":0.63},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY245)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ245)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA245)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB245)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC245)","v":0},null,null,null,null,null,"Total Distributions (Hurdle 4)",null,{"$f":"SUM(FA247:FA248)","v":0},{"$f":"SUM(FB247:FB248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HN247:HN248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JZ247:JZ248)","v":0},{"$f":"SUM(KA247:KA248)","v":0},{"$f":"SUM(KB247:KB248)","v":0},{"$f":"SUM(KC247:KC248)","v":0}]
[null,"4th Tier",null,null,"above",{"$f":"F249","v":0.15},{"$f":"40%+(60%*G$242)","v":0.4},0.46,{"$f":"1-H250","v":0.54},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY249)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ249)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA249)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB249)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC249)","v":0},null,null,null,null,null,"Net Levered GP Cash Flow (before Dev. Fee)",null,{"$f":"IF(Q258=\"\",0,Q258-FA224)","v":-4207820.695725848},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5716068446636201E-10,-7.2759576141834263E-13,-7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,-1.0004441719502211E-12,2.3874235921539372E-13,-7.2759576141834263E-13,-1.8189894035458566E-13,3.6379788070917132E-13,0,{"$f":"IF(AW258=\"\",0,AW258-GG224)","v":-7.2759576141834263E-13},7.2759576141834263E-13,-7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024347,2193.7667829481447,3025.8791663938609,3857.9915498395694,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.441083622427,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255977,11468.807300865854,12363.11763323209,13257.427965598315,15428.447383773273,15514.568254699894,{"$f":"IF(CC258=\"\",0,CC258-HM224)","v":15600.689125626523},15686.809996553166,15772.930867479779,15859.051738406415,15953.524226216046,16043.089931979746,16132.655637743439,16222.221343507132,16451.111480458792,16570.532421477052,16689.9533624953,16809.374303513567,16898.940009277267,16988.505715040956,17078.071420804652,17167.637126568348,17268.201680358492,17361.350014352731,17454.498348346991,17547.646682341227,5764234.4939647801,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI258=\"\",0,DI258-IS224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO258=\"\",0,EO258-JY224)","v":0},{"$f":"IF(EP258=\"\",0,EP258-JZ224)","v":0},{"$f":"IF(EQ258=\"\",0,EQ258-KA224)","v":0},{"$f":"IF(ER258=\"\",0,ER258-KB224)","v":0},{"$f":"IF(ES258=\"\",0,ES258-KC224)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISTRIBUTIONS TO GP 1 AND GP 2"]
[null,"GP-LP DISTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETURN OF CAPITAL &",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ256","v":0},3787038.6261532633,3814333.0379426479,3841824.1693825223,3869513.4382950105,3897402.2727209385,3925492.1109934845,3953784.4018123588,3982280.6043185187,4010982.1881694226,4039890.6336148251,4069007.4315731195,4098334.0837082299,4127872.1025070581,4157623.0113574876,4187588.344626951,4217769.6477415636,4248168.4772658255,4278786.4009829005,4309624.9979754733,4340685.8587071877,4371970.5851046732,4403480.7906401623,4435218.1004147036,4467184.151241974,4499380.5917326966,4531809.0823796643,4564471.295643379,4597368.9160383064,4630503.6402197517,4663877.1770713637,4697491.2477932684,{"$f":"(GG$211<=Timing_Reversion_Month)*GF256","v":4731347.5859908368},4765447.9377640961,4799794.0617977791,4834387.7294520289,4869230.724853754,4904324.8449886413,4939671.8997938363,4975273.712251286,5011132.1184817571,5047248.9678395325,5083626.1230077893,5120265.4600946652,5157168.8687300151,5194338.2521628672,5231775.5273595816,5269006.0372882625,5305755.9783941237,5342021.8870622823,5377800.2747144643,5413087.6276290845,5447880.4067600295,5482175.0475541381,5515967.9597673593,5549255.5272795931,5582034.1079081949,5614401.4042476648,5646222.9391188715,5677494.7790424582,5708092.3929699156,5738105.6544945212,5767530.3519995771,5795213.2053366732,{"$f":"(HM$211<=Timing_Reversion_Month)*HL256","v":5823018.0691642491},5850945.8228513589,5878997.3521049507,5907173.5490155509,5935475.3121032715,5963896.0299089523,5992440.9758815486,6021111.0453736233,6049907.140190837,6078704.7766503831,6107602.4881397178,6136600.9959319355,6165701.0264985813,6194930.1812588433,6224289.3908525323,6253779.5926268827,6283401.7306848913,6313146.856970788,6343022.5324983113,6373029.6981780548,6403169.3017020579,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GP",{"$f":"C242","v":"[General Partner Name]"},null,null,null,null,{"$f":"I253/$I$255","v":0.10463236337286998},{"$f":"SUM(Q253:ES253)","v":6557974.6262760321},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA221+FA224+FA234+FA244+FA248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,0,2.3874235921539372E-13,0,0,3.6379788070917132E-13,0,{"$f":"IF(AW$241=\"\",\"\",GG221+GG224+GG234+GG244+GG248)","v":0},7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024347,2193.7667829481447,3025.8791663938609,3857.9915498395694,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.441083622427,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255977,11468.807300865854,12363.11763323209,13257.427965598315,29454.5163695261,29540.637240452721,{"$f":"IF(CC$241=\"\",\"\",HM221+HM224+HM234+HM244+HM248)","v":29626.758111379349},29712.878982305992,29798.999853232606,29885.120724159242,29979.593211968873,30069.158917732573,30158.724623496266,30248.290329259959,30477.180466211619,30596.601407229879,30716.022348248127,30835.443289266394,30925.008995030094,31014.574700793783,31104.140406557479,31193.706112321175,31294.270666111319,31387.419000105558,31480.567334099818,31573.715668094053,5778260.5629505329,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS221+IS224+IS234+IS244+IS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY221+JY224+JY234+JY244+JY248)","v":0},0,0,0,0,null,"HURDLE 1 DISTRIBUTION",null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA252*((1+$EU254)^(1/12)-1))","v":0},27294.411789384769,27491.131439874636,27689.268912488224,27888.83442592798,28089.838272545847,28292.290818874077,28496.202506159869,28701.583850903869,28908.445445402544,29116.797958294457,29326.652135110515,29538.018798828129,29750.908850429405,29965.333269463365,30181.303114612176,30398.829524261513,30617.923717074991,30838.596992572762,31060.860731714274,31284.726397485236,31510.205535488789,31737.30977454098,31966.050827270486,32196.440490722682,32428.490646968075,32662.21326371509,32897.620394927289,33134.724181445061,33373.536851611752,33614.070721904325,33856.338197568577,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG252*((1+$EU254)^(1/12)-1))","v":34100.351773258924},34346.124033682798,34593.667654249686,34842.995401724846,35094.120134887744,35347.054805195221,35601.812457449465,35858.40623047077,36116.849357775143,36377.155168256832,36639.337086875734,36903.40863534977,37169.38343285225,37437.275196714269,37707.097743132173,37975.430065412816,38240.298772811737,38501.678901936641,38759.545309475994,39013.872670902281,39264.635479165932,39511.808043379846,39755.364487494357,39995.278748962752,40231.524577397147,40464.806146984913,40694.154237217415,40919.540498237177,41140.067394514692,41356.38267409429,41568.455982492749,41767.9752568064,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM252*((1+$EU254)^(1/12)-1))","v":41968.37390017289},42169.658250489323,42371.83469133202,42574.909652285853,42778.889609275757,42983.726911377984,43189.459566044141,43396.094026369632,43603.636791959419,43811.190668663934,44019.465818464007,44228.467439808031,44438.200768611307,44648.864737225915,44860.466053073855,45073.011471919701,45286.507798219012,45500.890540440785,45716.214193255633,45932.485538110428,46149.711405328097,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS252*((1+$EU254)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY252*((1+$EU254)^(1/12)-1))","v":0},0,0,0,0]
[null,"LP",{"$f":"C243","v":"[Limited Partner Name]"},null,null,null,null,{"$f":"I254/$I$255","v":0.89536763662713004},{"$f":"SUM(Q254:ES254)","v":56118375.356433459},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA215+FA231+FA241+FA247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,0,2.1486812329385432E-12,0,0,3.2741809263825417E-12,0,{"$f":"IF(AW$241=\"\",\"\",GG215+GG231+GG241+GG247)","v":0},6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"IF(CC$241=\"\",\"\",HM215+HM231+HM241+HM247)","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS215+IS231+IS241+IS247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY215+JY231+JY241+JY247)","v":0},0,0,0,0,null,{"$f":"F268","v":0.09},"Hurdle",null,null,"Contributions from GP 2",null,{"$f":"IF(Q264=\"\",0,Q264)","v":3787038.6261532633},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4144461601972581E-10,6.5483618527650841E-13,6.5483618527650841E-13,0,0,0,0,9.0039975475519905E-13,0,6.5483618527650841E-13,1.637090463191271E-13,0,0,{"$f":"IF(AW264=\"\",0,AW264)","v":6.5483618527650841E-13},0,6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC264=\"\",0,CC264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI264=\"\",0,DI264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO264=\"\",0,EO264)","v":0},{"$f":"IF(EP264=\"\",0,EP264)","v":0},{"$f":"IF(EQ264=\"\",0,EQ264)","v":0},{"$f":"IF(ER264=\"\",0,ER264)","v":0},{"$f":"IF(ES264=\"\",0,ES264)","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"I255/$I$255","v":1},{"$f":"SUM(I253:I254)","v":62676349.98270949},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",SUM(Q253:Q254))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,0,2.387423592153937E-12,0,0,3.637978807091713E-12,0,{"$f":"IF(AW$241=\"\",\"\",SUM(AW253:AW254))","v":0},7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395691,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681329,87380.313754746079,96036.347508652936,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,168310.54282348554,169171.75153275178,{"$f":"IF(CC$241=\"\",\"\",SUM(CC253:CC254))","v":170032.96024201805},170894.16895128446,171755.37766055061,172616.58636981697,173561.31124791328,174456.96830555028,175352.62536318722,176248.28242082414,178537.18379034073,179731.39320052334,180925.60261070586,182119.81202088852,183015.46907852552,183911.12613616238,184806.78319379932,185702.44025143629,186708.08578933773,187639.56912928011,188571.05246922272,189502.53580916507,57656371.008633554,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",SUM(DI253:DI254))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",SUM(EO253:EO254))","v":0},{"$f":"IF(EP$241=\"\",\"\",SUM(EP253:EP254))","v":0},{"$f":"IF(EQ$241=\"\",\"\",SUM(EQ253:EQ254))","v":0},{"$f":"IF(ER$241=\"\",\"\",SUM(ER253:ER254))","v":0},{"$f":"IF(ES$241=\"\",\"\",SUM(ES253:ES254))","v":0},null,null,null,null,null,"Distributions to GP 2 (Hurdle 1)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA252+FA253,MAX(FA250,0)*$I$268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,0,2.1486812329385436E-13,0,0,3.274180926382542E-13,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(MIN(GG252+GG253,MAX(GG250,0)*$I$268))","v":0},6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,{"$f":"(HM$211<=Timing_Reversion_Month)*(MIN(HM252+HM253,MAX(HM250,0)*$I$268))","v":14040.62021306387},14118.128996897849,14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(MIN(IS252+IS253,MAX(IS250,0)*$I$268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA252+FA253+FA254-FA255)","v":3787038.6261532633},3814333.0379426479,3841824.1693825223,3869513.4382950105,3897402.2727209385,3925492.1109934845,3953784.4018123588,3982280.6043185187,4010982.1881694226,4039890.6336148251,4069007.4315731195,4098334.0837082299,4127872.1025070581,4157623.0113574876,4187588.344626951,4217769.6477415636,4248168.4772658255,4278786.4009829005,4309624.9979754733,4340685.8587071877,4371970.5851046732,4403480.7906401623,4435218.1004147036,4467184.151241974,4499380.5917326966,4531809.0823796643,4564471.295643379,4597368.9160383064,4630503.6402197517,4663877.1770713637,4697491.2477932684,4731347.5859908368,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG252+GG253+GG254-GG255)","v":4765447.9377640961},4799794.0617977791,4834387.7294520289,4869230.724853754,4904324.8449886413,4939671.8997938363,4975273.712251286,5011132.1184817571,5047248.9678395325,5083626.1230077893,5120265.4600946652,5157168.8687300151,5194338.2521628672,5231775.5273595816,5269006.0372882625,5305755.9783941237,5342021.8870622823,5377800.2747144643,5413087.6276290845,5447880.4067600295,5482175.0475541381,5515967.9597673593,5549255.5272795931,5582034.1079081949,5614401.4042476648,5646222.9391188715,5677494.7790424582,5708092.3929699156,5738105.6544945212,5767530.3519995771,5795213.2053366732,5823018.0691642491,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM252+HM253+HM254-HM255)","v":5850945.8228513589},5878997.3521049507,5907173.5490155509,5935475.3121032715,5963896.0299089523,5992440.9758815486,6021111.0453736233,6049907.140190837,6078704.7766503831,6107602.4881397178,6136600.9959319355,6165701.0264985813,6194930.1812588433,6224289.3908525323,6253779.5926268827,6283401.7306848913,6313146.856970788,6343022.5324983113,6373029.6981780548,6403169.3017020579,1261507.9685390843,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS252+IS253+IS254-IS255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY252+JY253+JY254-JY255)","v":0},0,0,0,0]
[null,"GP-LP NET CASH FLOW",null,null,null,"EMx ","IRR","Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA257,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA254+FA255","v":-3787038.6261532633},{"$f":"+-FB254+FB255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4144461601972581E-10,-6.5483618527650841E-13,-6.5483618527650841E-13,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,-9.0039975475519905E-13,2.1486812329385436E-13,-6.5483618527650841E-13,-1.637090463191271E-13,3.274180926382542E-13,0,-6.5483618527650841E-13,6.5483618527650841E-13,-6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,14040.62021306387,{"$f":"+-HN254+HN255","v":14118.128996897849},14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JZ254+JZ255","v":0},{"$f":"+-KA254+KA255","v":0},{"$f":"+-KB254+KB255","v":0},{"$f":"+-KC254+KC255","v":0}]
[null,"GP",{"$f":"C253","v":"[General Partner Name]"},null,null,{"$f":"IFERROR(I253/I242,\"NA\")","v":1.5585204552412097},{"$f":"IFERROR(IF($Q$64=0,XIRR(OFFSET($R$258,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$258,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":6.6814967989921578E-2},{"$f":"I258/$I$260","v":0.1140954273230524},{"$f":"SUM(Q258:ES258)","v":2350153.9305501822},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",-Q242+Q253)","v":-4207820.695725848},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5716068446636201E-10,-7.2759576141834263E-13,-7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,-1.0004441719502211E-12,2.3874235921539372E-13,-7.2759576141834263E-13,-1.8189894035458566E-13,3.6379788070917132E-13,0,{"$f":"IF(AW$241=\"\",\"\",-AW242+AW253)","v":-7.2759576141834263E-13},7.2759576141834263E-13,-7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024347,2193.7667829481447,3025.8791663938609,3857.9915498395694,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.441083622427,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255977,11468.807300865854,12363.11763323209,13257.427965598315,29454.5163695261,29540.637240452721,{"$f":"IF(CC$241=\"\",\"\",-CC242+CC253)","v":29626.758111379349},29712.878982305992,29798.999853232606,29885.120724159242,29979.593211968873,30069.158917732573,30158.724623496266,30248.290329259959,30477.180466211619,30596.601407229879,30716.022348248127,30835.443289266394,30925.008995030094,31014.574700793783,31104.140406557479,31193.706112321175,31294.270666111319,31387.419000105558,31480.567334099818,31573.715668094053,5778260.5629505329,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",-DI242+DI253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA255/$I$268*$H$268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834273E-14,7.2759576141834273E-14,0,1.4551915228366855E-13,0,2.3874235921539375E-14,0,0,3.6379788070917137E-14,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG255/$I$268*$H$268)","v":0},7.2759576141834273E-14,0,0,0,0,0,0,0,0,0,0,0,0,52.954201605671273,136.16543995024347,219.3766782948145,302.58791663938609,385.79915498395695,469.01039332852844,552.22163167309986,635.43287001767021,718.64410836224272,801.85534670681341,873.80313754746078,960.36347508652943,1046.9238126255977,1146.8807300865853,1236.3117633232091,1325.7427965598317,1542.8447383773273,1551.4568254699896,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM255/$I$268*$H$268)","v":1560.0689125626523},1568.6809996553166,1577.2930867479781,1585.9051738406415,1595.3524226216048,1604.3089931979748,1613.2655637743439,1622.2221343507133,1645.1111480458794,1657.0532421477053,1668.9953362495301,1680.9374303513569,1689.8940009277267,1698.8505715040956,1707.8071420804654,1716.763712656835,1726.8201680358493,1736.1350014352731,1745.4498348346992,1754.7646682341228,576423.44939647801,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS255/$I$268*$H$268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LP",{"$f":"C254","v":"[Limited Partner Name]"},null,null,{"$f":"IFERROR(I254/I243,\"NA\")","v":1.4818537885745431},{"$f":"IFERROR(IF($Q$64=0,XIRR(OFFSET($R$259,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$259,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":5.8627244830131528E-2},{"$f":"I259/$I$260","v":0.88590457267694767},{"$f":"SUM(Q259:ES259)","v":18247989.094900809},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",-Q243+Q254)","v":-37870386.261532634},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.414446160197258E-9,-6.5483618527650835E-12,-6.5483618527650835E-12,6.5483618527650835E-12,6.5483618527650835E-12,0,1.3096723705530167E-11,-9.0039975475519899E-12,2.1486812329385432E-12,-6.5483618527650835E-12,-1.6370904631912709E-12,3.2741809263825417E-12,0,{"$f":"IF(AW$241=\"\",\"\",-AW243+AW254)","v":-6.5483618527650835E-12},6.5483618527650835E-12,-6.5483618527650835E-12,0,0,0,0,0,0,0,0,0,0,0,4765.8781445104132,12254.88959552191,19743.901046533305,27232.912497544748,34721.923948556119,42210.935399567563,49699.946850578977,57188.958301590319,64677.969752601843,72166.981203613192,78642.282379271477,86432.712757787638,94223.143136303785,103219.26570779269,111268.05869908881,119316.85169038484,138856.02645395944,139631.11429229905,{"$f":"IF(CC$241=\"\",\"\",-CC243+CC254)","v":140406.2021306387},141181.28996897847,141956.377807318,142731.46564565774,143581.71803594442,144387.80938781772,145193.90073969096,145999.99209156417,148060.00332412912,149134.79179329347,150209.58026245772,151284.36873162212,152090.46008349542,152896.5514353686,153702.64278724184,154508.73413911511,155413.81512322641,156252.15012917455,157090.4851351229,157928.82014107102,51878110.445683025,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",-DI243+DI254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Total Distributions (Hurdle 1)",null,{"$f":"+FA258+FA255","v":0},{"$f":"+FB258+FB255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,0,2.3874235921539372E-13,0,0,3.6379788070917132E-13,0,0,7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024349,2193.7667829481447,3025.8791663938609,3857.9915498395699,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.4410836224279,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255979,11468.807300865854,12363.11763323209,13257.427965598315,15428.447383773273,15514.568254699894,15600.689125626523,{"$f":"+HN258+HN255","v":15686.809996553166},15772.930867479779,15859.051738406415,15953.524226216046,16043.089931979746,16132.655637743441,16222.221343507132,16451.111480458792,16570.532421477052,16689.9533624953,16809.374303513567,16898.940009277267,16988.505715040956,17078.071420804652,17167.637126568348,17268.201680358492,17361.350014352731,17454.498348346991,17547.646682341227,5764234.4939647801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JZ258+JZ255","v":0},{"$f":"+KA258+KA255","v":0},{"$f":"+KB258+KB255","v":0},{"$f":"+KC258+KC255","v":0}]
[null,"Total",null,null,null,{"$f":"I255/I244","v":1.4895204552412096},{"$f":"IF($Q$64=0,XIRR(OFFSET($R$260,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$260,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1)))","v":5.9458127617836004E-2},{"$f":"I260/$I$260","v":1},{"$f":"SUM(I258:I259)","v":20598143.02545099},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",SUM(Q258:Q259))","v":-42078206.957258485},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.57160684466362E-9,-7.2759576141834259E-12,-7.2759576141834259E-12,7.2759576141834259E-12,7.2759576141834259E-12,0,1.4551915228366852E-11,-1.0004441719502211E-11,2.387423592153937E-12,-7.2759576141834259E-12,-1.8189894035458565E-12,3.637978807091713E-12,0,{"$f":"IF(AW$241=\"\",\"\",SUM(AW258:AW259))","v":-7.2759576141834259E-12},7.2759576141834259E-12,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,5295.420160567126,13616.543995024345,21937.667829481448,30258.791663938609,38579.915498395691,46901.039332852844,55222.163167309976,63543.287001767021,71864.41083622427,80185.534670681329,87380.313754746079,96036.347508652936,104692.38126255976,114688.07300865854,123631.1763323209,132574.27965598315,168310.54282348554,169171.75153275178,{"$f":"IF(CC$241=\"\",\"\",SUM(CC258:CC259))","v":170032.96024201805},170894.16895128446,171755.37766055061,172616.58636981697,173561.31124791328,174456.96830555028,175352.62536318722,176248.28242082414,178537.18379034073,179731.39320052334,180925.60261070586,182119.81202088852,183015.46907852552,183911.12613616238,184806.78319379932,185702.44025143629,186708.08578933773,187639.56912928011,188571.05246922272,189502.53580916507,57656371.008633554,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",SUM(DI258:DI259))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",SUM(EO258:EO259))","v":0},{"$f":"IF(EP$241=\"\",\"\",SUM(EP258:EP259))","v":0},{"$f":"IF(EQ$241=\"\",\"\",SUM(EQ258:EQ259))","v":0},{"$f":"IF(ER$241=\"\",\"\",SUM(ER258:ER259))","v":0},{"$f":"IF(ES$241=\"\",\"\",SUM(ES258:ES259))","v":0},null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"IF(Q258=\"\",0,MAX(FA250-FA259,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW258=\"\",0,MAX(GG250-GG259,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC258=\"\",0,MAX(HM250-HM259,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI258=\"\",0,MAX(IS250-IS259,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO258=\"\",0,MAX(JY250-JY259,0))","v":0},{"$f":"IF(EP258=\"\",0,MAX(JZ250-JZ259,0))","v":0},{"$f":"IF(EQ258=\"\",0,MAX(KA250-KA259,0))","v":0},{"$f":"IF(ER258=\"\",0,MAX(KB250-KB259,0))","v":0},{"$f":"IF(ES258=\"\",0,MAX(KC250-KC259,0))","v":0}]
[null,"2ND WATERFALL (GP 1 AND GP 2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HURDLE 2 DISTRIBUTION",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ265","v":0},3787038.6261532633,3822973.0515120993,3859248.4511923888,3895868.0606288635,3932835.1459566266,3970153.0043024598,4007824.9640788985,4045854.3852810957,4084244.6597865028,4122999.2116573937,4162121.4974462599,4201615.0065041045,4241483.2612916585,4281729.8176935548,4322358.2653354788,4363372.2279043309,4404775.3634714251,4446571.3648187583,4488763.9597683698,4531356.9115148308,4574354.0189608866,4617759.1170562841,4661576.0771398144,4705808.8072846001,4750461.2526466604,4795537.3958167844,4841041.2571757399,4886976.8952528536,4933348.4070879994,4980159.9285970125,5027415.6349405777,{"$f":"(GG$211<=Timing_Reversion_Month)*GF265","v":5075119.7408966143},5123276.5012361966,5171890.2111030417,5220965.2063965956,5270505.8641587552,5320516.6029642634,5371001.8833148023,5421966.2080368316,5473414.1226831991,5525350.2159385625,5577779.1200286569,5630705.5111334501,5684134.1098042112,5738069.6813845439,5792517.0364354104,5847004.4433497395,5901259.9688407201,5955281.4126335401,6009066.5535754366,6062613.1494375868,6115918.9367151232,6168981.6304252511,6221798.9239034439,6274368.4885977143,6326687.9738609297,6378856.377768686,6430740.7538209995,6482338.4069363605,6533526.0472408952,6584394.5171659598,6634940.788169913,6684012.7647966798,{"$f":"(HM$211<=Timing_Reversion_Month)*HL265","v":6733472.8664647155},6783324.7760121692,6833572.2112228777,6884218.9251579605,6935268.7064905567,6986717.8633885449,7038574.6015478093,7090842.7884225426,7143526.3281644089,7196503.76998269,7249876.4249296729,7303648.0431009,7357822.4101757947,7412430.217467038,7467475.577799092,7522962.64302216,7578895.6043824898,7635268.7939329743,7692093.0635055704,7749372.6933052056,7807112.0041507836,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO-GP CONTRIBUTIONS",null,null,"Share of Dev. Fee",null,null,"Share of Equity","Equity Amount",null,null,null,null,null,null,null,{"$f":"Q241","v":0},{"$f":"R241","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"CD241","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EP241","v":129},{"$f":"EQ241","v":130},{"$f":"ER241","v":131},{"$f":"ES241","v":132},null,null,null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA261*((1+$EU263)^(1/12)-1))","v":0},35934.425358836168,36275.399680289396,36619.609436474901,36967.085327762914,37317.85834583312,37671.959776438831,38029.421202197402,38390.274505407091,38754.551870890704,39122.285788866146,39493.509057844276,39868.254787554244,40246.556401896545,40628.447641924155,41013.962568851923,41403.135567094498,41796.001347333127,42192.594949611528,42592.95174646112,42997.107446055976,43405.098095397618,43816.96008353011,44232.730144785623,44652.445362060782,45076.14317012416,45503.861358955081,45935.638077114185,46371.511835145866,46811.521509013131,47255.70634356494,47704.105956036488,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG261*((1+$EU263)^(1/12)-1))","v":48156.760339582732},48613.709866845369,49074.995293553759,49540.657762159928,50010.738805508103,50485.280350539091,50964.324722029727,51447.914646367914,51936.093255363397,52428.904090094737,52926.391104792761,53428.598670760897,53935.571580332689,54447.355050866849,54963.994728780242,55481.014450532683,55995.833897473589,56508.432191650878,57018.788257005894,57526.880817493642,58032.688395185112,58536.189308351721,59037.361669531398,59536.183383576492,60032.632145683114,60527.647328091509,61019.967428991949,61509.566875314056,61995.275794973699,62477.956172991704,62957.579272163537,63423.213097265623,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM261*((1+$EU263)^(1/12)-1))","v":63892.529760517042},64365.564207606396,64842.351715814686,65322.927897161746,65807.32870158249,66295.519098046381,66787.576948702525,67283.538951022958,67783.442150694405,68286.134126311998,68792.576197472867,69302.803948057102,69816.853299592884,70335.015475591106,70857.329501791479,71383.834774240866,71914.571062807066,72449.484585513623,72988.678313146913,73532.192859685223,74080.069224484439,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS261*((1+$EU263)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY261*((1+$EU263)^(1/12)-1))","v":0},0,0,0,0]
[null,"GP 1","[General Partner 1 Name]",null,{"$f":"H263","v":0.1},null,null,0.1,{"$f":"SUM(Q263:ES263)","v":420782.06957258482},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",Q$242*$H263)","v":420782.06957258482},0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$241=\"\",\"\",AA$242*$H263)","v":0},0,0,0,0,0,0,0,0,1.5716068446636201E-11,{"$f":"IF(AK$241=\"\",\"\",AK$242*$H263)","v":7.2759576141834273E-14},7.2759576141834273E-14,0,0,0,0,1.0004441719502212E-13,0,7.2759576141834273E-14,1.8189894035458568E-14,{"$f":"IF(AU$241=\"\",\"\",AU$242*$H263)","v":0},0,7.2759576141834273E-14,0,7.2759576141834273E-14,0,0,0,0,0,{"$f":"IF(BE$241=\"\",\"\",BE$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$241=\"\",\"\",BO$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$241=\"\",\"\",BY$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CI$241=\"\",\"\",CI$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(CS$241=\"\",\"\",CS$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DC$241=\"\",\"\",DC$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DM$241=\"\",\"\",DM$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(DW$241=\"\",\"\",DW$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(EG$241=\"\",\"\",EG$242*$H263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"F269","v":0.12},"Hurdle",null,null,"Prior Distributions",null,{"$f":"FA255","v":0},{"$f":"FB255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,0,2.1486812329385436E-13,0,0,3.274180926382542E-13,0,0,6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,14040.62021306387,{"$f":"HN255","v":14118.128996897849},14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ255","v":0},{"$f":"KA255","v":0},{"$f":"KB255","v":0},{"$f":"KC255","v":0}]
[null,"GP 2","[General Partner 2 Name]",null,{"$f":"1-E263","v":0.9},null,null,{"$f":"1-H263","v":0.9},{"$f":"SUM(Q264:ES264)","v":3787038.6261532633},null,null,null,null,null,null,null,3787038.6261532633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4144461601972581E-10,6.5483618527650841E-13,6.5483618527650841E-13,0,0,0,0,9.0039975475519905E-13,0,6.5483618527650841E-13,1.637090463191271E-13,0,0,6.5483618527650841E-13,0,6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Distributions to GP 2 (Hurdle 2)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA261+FA262-FA263,MAX(FA260,0)*$I$269))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(MIN(GG261+GG262-GG263,MAX(GG260,0)*$I$269))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(MIN(HM261+HM262-HM263,MAX(HM260,0)*$I$269))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(MIN(IS261+IS262-IS263,MAX(IS260,0)*$I$269))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(MIN(JY261+JY262-JY263,MAX(JY260,0)*$I$269))","v":0},0,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E263:E264)","v":1},null,null,{"$f":"SUM(H263:H264)","v":1},{"$f":"SUM(I263:I264)","v":4207820.695725848},null,null,null,null,null,null,null,{"$f":"IF(Q241=\"\",\"\",SUM(Q263:Q264))","v":4207820.695725848},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5716068446636201E-10,7.2759576141834263E-13,7.2759576141834263E-13,0,0,0,0,1.0004441719502211E-12,0,7.2759576141834263E-13,1.8189894035458566E-13,0,0,{"$f":"IF(AW241=\"\",\"\",SUM(AW263:AW264))","v":7.2759576141834263E-13},0,7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC241=\"\",\"\",SUM(CC263:CC264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI241=\"\",\"\",SUM(DI263:DI264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO241=\"\",\"\",SUM(EO263:EO264))","v":0},{"$f":"IF(EP241=\"\",\"\",SUM(EP263:EP264))","v":0},{"$f":"IF(EQ241=\"\",\"\",SUM(EQ263:EQ264))","v":0},{"$f":"IF(ER241=\"\",\"\",SUM(ER263:ER264))","v":0},{"$f":"IF(ES241=\"\",\"\",SUM(ES263:ES264))","v":0},null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA261+FA262+FA254-FA263-FA264)","v":3787038.6261532633},3822973.0515120993,3859248.4511923888,3895868.0606288635,3932835.1459566266,3970153.0043024598,4007824.9640788985,4045854.3852810957,4084244.6597865028,4122999.2116573937,4162121.4974462599,4201615.0065041045,4241483.2612916585,4281729.8176935548,4322358.2653354788,4363372.2279043309,4404775.3634714251,4446571.3648187583,4488763.9597683698,4531356.9115148308,4574354.0189608866,4617759.1170562841,4661576.0771398144,4705808.8072846001,4750461.2526466604,4795537.3958167844,4841041.2571757399,4886976.8952528536,4933348.4070879994,4980159.9285970125,5027415.6349405777,5075119.7408966143,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG261+GG262+GG254-GG263-GG264)","v":5123276.5012361966},5171890.2111030417,5220965.2063965956,5270505.8641587552,5320516.6029642634,5371001.8833148023,5421966.2080368316,5473414.1226831991,5525350.2159385625,5577779.1200286569,5630705.5111334501,5684134.1098042112,5738069.6813845439,5792517.0364354104,5847004.4433497395,5901259.9688407201,5955281.4126335401,6009066.5535754366,6062613.1494375868,6115918.9367151232,6168981.6304252511,6221798.9239034439,6274368.4885977143,6326687.9738609297,6378856.377768686,6430740.7538209995,6482338.4069363605,6533526.0472408952,6584394.5171659598,6634940.788169913,6684012.7647966798,6733472.8664647155,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM261+HM262+HM254-HM263-HM264)","v":6783324.7760121692},6833572.2112228777,6884218.9251579605,6935268.7064905567,6986717.8633885449,7038574.6015478093,7090842.7884225426,7143526.3281644089,7196503.76998269,7249876.4249296729,7303648.0431009,7357822.4101757947,7412430.217467038,7467475.577799092,7522962.64302216,7578895.6043824898,7635268.7939329743,7692093.0635055704,7749372.6933052056,7807112.0041507836,2693381.0288069658,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS261+IS262+IS254-IS263-IS264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY261+JY262+JY254-JY263-JY264)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA266,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA254+FA263+FA264","v":-3787038.6261532633},{"$f":"+-FB254+FB263+FB264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4144461601972581E-10,-6.5483618527650841E-13,-6.5483618527650841E-13,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,-9.0039975475519905E-13,2.1486812329385436E-13,-6.5483618527650841E-13,-1.637090463191271E-13,3.274180926382542E-13,0,-6.5483618527650841E-13,6.5483618527650841E-13,-6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,14040.62021306387,{"$f":"+-HN254+HN263+HN264","v":14118.128996897849},14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JZ254+JZ263+JZ264","v":0},{"$f":"+-KA254+KA263+KA264","v":0},{"$f":"+-KB254+KB263+KB264","v":0},{"$f":"+-KC254+KC263+KC264","v":0}]
[null,"DISTRIBUTION WATERFALL",null,null,null,"IRR Hurdle",{"$f":"B263&\" Promote\"","v":"GP 1 Promote"},{"$f":"\"Dist. % to \"&$B$263","v":"Dist. % to GP 1"},{"$f":"\"Dist. % to \"&$B$264","v":"Dist. % to GP 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA264/$I$269*$H$269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG264/$I$269*$H$269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM264/$I$269*$H$269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS264/$I$269*$H$269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pref. Return",null,null,"up to",0.09,0,{"$f":"G268+(1-G268)*$H$263","v":0.1},{"$f":"1-H268","v":0.9},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,0,2.3874235921539372E-13,0,0,3.6379788070917132E-13,0,{"$f":"IF(AW$241=\"\",\"\",GG259)","v":0},7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024349,2193.7667829481447,3025.8791663938609,3857.9915498395699,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.4410836224279,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255979,11468.807300865854,12363.11763323209,13257.427965598315,15428.447383773273,15514.568254699894,{"$f":"IF(CC$241=\"\",\"\",HM259)","v":15600.689125626523},15686.809996553166,15772.930867479779,15859.051738406415,15953.524226216046,16043.089931979746,16132.655637743441,16222.221343507132,16451.111480458792,16570.532421477052,16689.9533624953,16809.374303513567,16898.940009277267,16988.505715040956,17078.071420804652,17167.637126568348,17268.201680358492,17361.350014352731,17454.498348346991,17547.646682341227,5764234.4939647801,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY259)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ259)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA259)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB259)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC259)","v":0},null,null,null,null,null,"Total Distributions (Hurdle 2)",null,{"$f":"+FA267+FA264","v":0},{"$f":"+FB267+FB264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HN267+HN264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JZ267+JZ264","v":0},{"$f":"+KA267+KA264","v":0},{"$f":"+KB267+KB264","v":0},{"$f":"+KC267+KC264","v":0}]
[null,"2nd Tier",null,null,"up to",0.12,0.15,{"$f":"G269+(1-G269)*$H$263","v":0.23499999999999999},{"$f":"1-H269","v":0.76500000000000001},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY268)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ268)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA268)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB268)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC268)","v":0},null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(FA250-FA259-FA268,0)","v":0},{"$f":"MAX(FB250-FB259-FB268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HN250-HN259-HN268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JZ250-JZ259-JZ268,0)","v":0},{"$f":"MAX(KA250-KA259-KA268,0)","v":0},{"$f":"MAX(KB250-KB259-KB268,0)","v":0},{"$f":"MAX(KC250-KC259-KC268,0)","v":0}]
[null,"3rd Tier",null,null,"up to",0.15,0.3,0.37,{"$f":"1-H270","v":0.63},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY277)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ277)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA277)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB277)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC277)","v":0},null,"HURDLE 3 DISTRIBUTION",null,null,null,"Beginning Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*EZ274","v":0},3787038.6261532633,3831403.4690309246,3876288.0423570601,3921698.4347306942,3967640.8060782831,4014121.3884893102,4061146.4870616691,4108722.480756951,4156855.8232657528,4205553.0438831197,4254820.7483942471,4304665.6199705545,4355094.4200762585,4406113.9893855685,4457731.2487106239,4509953.1999403033,4562786.9269900313,4616239.596762713,4670318.4601209257,4725030.8528704997,4780384.1967556216,4836386.0004655933,4893043.8606533892,4950365.4629661422,5008358.5830877023,5067031.0877934089,5126390.9360172227,5186446.1799313538,5247204.9660385409,5308675.5362771247,5370866.2291390691,{"$f":"(GG$211<=Timing_Reversion_Month)*GF274","v":5433785.4808010794},5497441.82626897,5561843.9005354382,5627000.4397514043,5692920.2824110705,5759612.3705508644,5827085.7509624278,5895349.5764198145,5964413.1069210656,6034285.7109443303,6104976.8667187011,6176496.163509937,6248853.3029212486,6322058.1002093228,6396120.485615761,6470573.917899671,6545150.6648120843,6619852.1709736278,6694679.8979285397,6769635.3243429298,6844719.9462053552,6919935.2770297565,6995282.8480607634,7070764.2084814096,7146380.9256232809,7222235.9562066551,7298200.5791334156,7374276.078268759,7450343.1832989603,7526496.5288457945,7602737.1252097497,7677916.9563496709,{"$f":"(HM$211<=Timing_Reversion_Month)*HL274","v":7753900.0041816104},7830695.6783223851,7908313.4986216892,7986763.0964534655,8066054.216022403,8146189.1992305443,8227182.3479741551,8309043.7155911876,8391783.4731936119,8475286.5190590601,8559660.3173224609,8644915.068775814,8731061.0937125497,8818135.7030392066,8906149.7750447672,8995114.315456463,9085040.4589327089,9175929.5716102887,9267799.6091912109,9360662.063129222,9454528.5594994966,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*IR274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Tier",null,null,"above",{"$f":"F270","v":0.15},0.4,0.46,{"$f":"1-H271","v":0.54},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$241=\"\",\"\",GG281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$241=\"\",\"\",HM281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY281)","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ281)","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA281)","v":0},{"$f":"IF(ER$241=\"\",\"\",KB281)","v":0},{"$f":"IF(ES$241=\"\",\"\",KC281)","v":0},null,null,null,null,null,"Req'd Return by GP 2 (Pref)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA270*((1+$EU272)^(1/12)-1))","v":0},44364.842877661162,44884.573326135316,45410.392373634058,45942.371347589127,46480.582411027179,47025.098572358758,47575.993695281861,48133.342508801557,48697.22061736702,49267.704511127245,49844.871576306985,50428.800105704191,51019.569309310406,51617.259325055675,52221.951229679224,52833.727049727553,53452.669772681322,54078.863358212649,54712.392749574217,55353.34388512186,56001.80370997214,56657.860187796396,57321.602312753093,57993.12012155987,58672.504705707026,59359.848223814079,60055.24391413117,60758.786107186745,61470.570238583583,62190.692861944604,62919.2516620104,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG270*((1+$EU272)^(1/12)-1))","v":63656.345467890198},64402.074266468022,65156.539215965924,65919.84265966613,66692.088139793937,67473.38041156315,68263.82545738628,69063.530501250934,69872.604023264852,70691.155774371218,71519.296791236382,72357.139411312048,73204.797288073809,74062.385406438305,74930.020098360896,75802.235871964833,76675.89626619668,77551.018204667082,78427.618809245352,79305.715402382106,80185.325509459028,81066.466861166176,81949.157395907183,82833.415262232549,83719.258821301628,84607.894202538795,85497.813448973786,86389.031600980714,87280.151416743276,88172.281532993336,89065.433785317146,89946.159261169916,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM270*((1+$EU272)^(1/12)-1))","v":90836.294353838341},91735.949296201652,92645.235612508099,93564.266133503275,94493.155011735536,95431.929682392758,96380.75769100149,97339.756811580592,98309.046197861811,99287.277442730236,100275.70947959844,101274.46180989723,102283.6553350067,103303.72714909718,104334.80469042032,105377.01689015627,106430.4941899033,107495.25259384034,108571.50245152466,109659.37838438217,110759.01659091766,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS270*((1+$EU272)^(1/12)-1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY270*((1+$EU272)^(1/12)-1))","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F270","v":0.15},"Hurdle",null,null,"Prior Distributions",null,{"$f":"FA255+FA264","v":0},{"$f":"FB255+FB264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,0,2.1486812329385436E-13,0,0,3.274180926382542E-13,0,0,6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,14040.62021306387,{"$f":"HN255+HN264","v":14118.128996897849},14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ255+JZ264","v":0},{"$f":"KA255+KA264","v":0},{"$f":"KB255+KB264","v":0},{"$f":"KC255+KC264","v":0}]
[null,"GP-LP DISTRIBUTIONS",null,null,null,null,null,"Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributions to GP 2 (Hurdle 3)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(MIN(FA270+FA271-FA272,MAX(FA269,0)*$I$270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(MIN(GG270+GG271-GG272,MAX(GG269,0)*$I$270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(MIN(HM270+HM271-HM272,MAX(HM269,0)*$I$270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(MIN(IS270+IS271-IS272,MAX(IS269,0)*$I$270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(MIN(JY270+JY271-JY272,MAX(JY269,0)*$I$270))","v":0},0,0,0,0]
[null,{"$f":"B263","v":"GP 1"},{"$f":"C263","v":"[General Partner 1 Name]"},null,null,null,null,{"$f":"I274/$I$255","v":1.0463236337286999E-2},{"$f":"SUM(Q274:ES274)","v":655797.46262760332},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA258+FA267+FA276+FA280+(FA$224*$E263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834273E-14,7.2759576141834273E-14,0,1.4551915228366855E-13,0,2.3874235921539375E-14,0,0,3.6379788070917137E-14,0,{"$f":"IF(AW$241=\"\",\"\",GG258+GG267+GG276+GG280+(GG$224*$E263))","v":0},7.2759576141834273E-14,0,0,0,0,0,0,0,0,0,0,0,0,52.954201605671273,136.16543995024347,219.3766782948145,302.58791663938609,385.79915498395695,469.01039332852844,552.22163167309986,635.43287001767021,718.64410836224272,801.85534670681341,873.80313754746078,960.36347508652943,1046.9238126255977,1146.8807300865853,1236.3117633232091,1325.7427965598317,2945.45163695261,2954.0637240452725,{"$f":"IF(CC$241=\"\",\"\",HM258+HM267+HM276+HM280+(HM$224*$E263))","v":2962.6758111379349},2971.2878982305992,2979.8999853232608,2988.5120724159242,2997.9593211968877,3006.9158917732575,3015.8724623496264,3024.8290329259962,3047.7180466211621,3059.6601407229882,3071.6022348248125,3083.5443289266395,3092.5008995030094,3101.4574700793783,3110.4140406557481,3119.3706112321179,3129.427066611132,3138.7419000105556,3148.0567334099819,3157.3715668094055,577826.05629505333,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS258+IS267+IS276+IS280+(IS$224*$E263))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY258+JY267+JY276+JY280+(JY$224*$E263))","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ258+JZ267+JZ276+JZ280+(JZ$224*$E263))","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA258+KA267+KA276+KA280+(KA$224*$E263))","v":0},{"$f":"IF(ER$241=\"\",\"\",KB258+KB267+KB276+KB280+(KB$224*$E263))","v":0},{"$f":"IF(ES$241=\"\",\"\",KC258+KC267+KC276+KC280+(KC$224*$E263))","v":0},null,null,null,null,null,"Ending Balance (GP 2 Capital Account)",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA270+FA271+FA254-FA272-FA273)","v":3787038.6261532633},3831403.4690309246,3876288.0423570601,3921698.4347306942,3967640.8060782831,4014121.3884893102,4061146.4870616691,4108722.480756951,4156855.8232657528,4205553.0438831197,4254820.7483942471,4304665.6199705545,4355094.4200762585,4406113.9893855685,4457731.2487106239,4509953.1999403033,4562786.9269900313,4616239.596762713,4670318.4601209257,4725030.8528704997,4780384.1967556216,4836386.0004655933,4893043.8606533892,4950365.4629661422,5008358.5830877023,5067031.0877934089,5126390.9360172227,5186446.1799313538,5247204.9660385409,5308675.5362771247,5370866.2291390691,5433785.4808010794,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG270+GG271+GG254-GG272-GG273)","v":5497441.82626897},5561843.9005354382,5627000.4397514043,5692920.2824110705,5759612.3705508644,5827085.7509624278,5895349.5764198145,5964413.1069210656,6034285.7109443303,6104976.8667187011,6176496.163509937,6248853.3029212486,6322058.1002093228,6396120.485615761,6470573.917899671,6545150.6648120843,6619852.1709736278,6694679.8979285397,6769635.3243429298,6844719.9462053552,6919935.2770297565,6995282.8480607634,7070764.2084814096,7146380.9256232809,7222235.9562066551,7298200.5791334156,7374276.078268759,7450343.1832989603,7526496.5288457945,7602737.1252097497,7677916.9563496709,7753900.0041816104,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM270+HM271+HM254-HM272-HM273)","v":7830695.6783223851},7908313.4986216892,7986763.0964534655,8066054.216022403,8146189.1992305443,8227182.3479741551,8309043.7155911876,8391783.4731936119,8475286.5190590601,8559660.3173224609,8644915.068775814,8731061.0937125497,8818135.7030392066,8906149.7750447672,8995114.315456463,9085040.4589327089,9175929.5716102887,9267799.6091912109,9360662.063129222,9454528.5594994966,4377476.531522112,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS270+IS271+IS254-IS272-IS273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JY$211<=Timing_Reversion_Month)*(JY270+JY271+JY254-JY272-JY273)","v":0},0,0,0,0]
[null,{"$f":"B264","v":"GP 2"},{"$f":"C264","v":"[General Partner 2 Name]"},null,null,null,null,{"$f":"I275/$I$255","v":9.4169127035582986E-2},{"$f":"SUM(Q275:ES275)","v":5902177.1636484293},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",FA255+FA264+FA273+FA279+(FA$224*$E264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,0,2.1486812329385436E-13,0,0,3.274180926382542E-13,0,{"$f":"IF(AW$241=\"\",\"\",GG255+GG264+GG273+GG279+(GG$224*$E264))","v":0},6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,26509.06473257349,26586.57351640745,{"$f":"IF(CC$241=\"\",\"\",HM255+HM264+HM273+HM279+(HM$224*$E264))","v":26664.082300241414},26741.591084075393,26819.099867909346,26896.608651743318,26981.633890771984,27062.243025959317,27142.852161146642,27223.46129633396,27429.462419590458,27536.941266506888,27644.420113423315,27751.898960339757,27832.508095527082,27913.117230714404,27993.726365901734,28074.335501089059,28164.843599500186,28248.677100095003,28332.510600689835,28416.344101284649,5200434.5066554798,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",IS255+IS264+IS273+IS279+(IS$224*$E264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",JY255+JY264+JY273+JY279+(JY$224*$E264))","v":0},{"$f":"IF(EP$241=\"\",\"\",JZ255+JZ264+JZ273+JZ279+(JZ$224*$E264))","v":0},{"$f":"IF(EQ$241=\"\",\"\",KA255+KA264+KA273+KA279+(KA$224*$E264))","v":0},{"$f":"IF(ER$241=\"\",\"\",KB255+KB264+KB273+KB279+(KB$224*$E264))","v":0},{"$f":"IF(ES$241=\"\",\"\",KC255+KC264+KC273+KC279+(KC$224*$E264))","v":0},null,null,null,null,"IRR Check",{"$f":"XIRR(OFFSET(FA275,,,1,Timing_Reversion_Month+1),OFFSET($FA$22,,,1,Timing_Reversion_Month+1))","v":5.8627244830131528E-2},null,{"$f":"+-FA254+FA272+FA273","v":-3787038.6261532633},{"$f":"+-FB254+FB272+FB273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4144461601972581E-10,-6.5483618527650841E-13,-6.5483618527650841E-13,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,-9.0039975475519905E-13,2.1486812329385436E-13,-6.5483618527650841E-13,-1.637090463191271E-13,3.274180926382542E-13,0,-6.5483618527650841E-13,6.5483618527650841E-13,-6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,13885.602645395946,13963.111429229904,14040.62021306387,{"$f":"+-HN254+HN272+HN273","v":14118.128996897849},14195.637780731802,14273.146564565774,14358.171803594441,14438.780938781772,14519.390073969096,14599.999209156418,14806.000332412914,14913.479179329346,15020.958026245771,15128.436873162211,15209.04600834954,15289.65514353686,15370.264278724188,15450.873413911513,15541.381512322643,15625.215012917459,15709.048513512293,15792.882014107105,5187811.0445683021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+-JZ254+JZ272+JZ273","v":0},{"$f":"+-KA254+KA272+KA273","v":0},{"$f":"+-KB254+KB272+KB273","v":0},{"$f":"+-KC254+KC272+KC273","v":0}]
[null,"Total",null,null,null,null,null,{"$f":"I276/$I$255","v":0.10463236337286999},{"$f":"SUM(I274:I275)","v":6557974.626276033},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",SUM(Q274:Q275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,0,2.3874235921539372E-13,0,0,3.6379788070917132E-13,0,{"$f":"IF(AW$241=\"\",\"\",SUM(AW274:AW275))","v":0},7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024349,2193.7667829481447,3025.8791663938609,3857.9915498395699,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.4410836224279,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255979,11468.807300865854,12363.11763323209,13257.427965598315,29454.5163695261,29540.637240452721,{"$f":"IF(CC$241=\"\",\"\",SUM(CC274:CC275))","v":29626.758111379349},29712.878982305992,29798.999853232606,29885.120724159242,29979.593211968873,30069.158917732573,30158.724623496269,30248.290329259959,30477.180466211619,30596.601407229879,30716.022348248127,30835.443289266397,30925.00899503009,31014.574700793783,31104.140406557482,31193.706112321175,31294.270666111319,31387.419000105558,31480.567334099818,31573.715668094053,5778260.5629505329,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",SUM(DI274:DI275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",SUM(EO274:EO275))","v":0},{"$f":"IF(EP$241=\"\",\"\",SUM(EP274:EP275))","v":0},{"$f":"IF(EQ$241=\"\",\"\",SUM(EQ274:EQ275))","v":0},{"$f":"IF(ER$241=\"\",\"\",SUM(ER274:ER275))","v":0},{"$f":"IF(ES$241=\"\",\"\",SUM(ES274:ES275))","v":0},null,null,null,null,null,"Distribution to GP 1",null,{"$f":"(FA$211<=Timing_Reversion_Month)*(FA273/$I$270*$H$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GG$211<=Timing_Reversion_Month)*(GG273/$I$270*$H$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HM$211<=Timing_Reversion_Month)*(HM273/$I$270*$H$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IS$211<=Timing_Reversion_Month)*(IS273/$I$270*$H$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Distributions (Hurdle 3)",null,{"$f":"+FA276+FA273","v":0},{"$f":"+FB276+FB273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+HN276+HN273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+JZ276+JZ273","v":0},{"$f":"+KA276+KA273","v":0},{"$f":"+KB276+KB273","v":0},{"$f":"+KC276+KC273","v":0}]
[null,"GP-LP NET CASH FLOW",null,null,null,"EMx ","IRR","Share","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Remaining",null,{"$f":"MAX(FA269-FA277,0)","v":0},{"$f":"MAX(FB269-FB277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(HN269-HN277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JZ269-JZ277,0)","v":0},{"$f":"MAX(KA269-KA277,0)","v":0},{"$f":"MAX(KB269-KB277,0)","v":0},{"$f":"MAX(KC269-KC277,0)","v":0}]
[null,{"$f":"B263","v":"GP 1"},{"$f":"C263","v":"[General Partner 1 Name]"},null,null,{"$f":"IFERROR(I274/I263,\"NA\")","v":1.5585204552412097},{"$f":"IFERROR(IF($Q$64=0,XIRR(OFFSET($R$279,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$279,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":6.6814967989921578E-2},{"$f":"I279/$I$260","v":1.1409542732305258E-2},{"$f":"SUM(Q279:ES279)","v":235015.39305501856},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",-Q263+Q274)","v":-420782.06957258482},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5716068446636201E-11,-7.2759576141834273E-14,-7.2759576141834273E-14,7.2759576141834273E-14,7.2759576141834273E-14,0,1.4551915228366855E-13,-1.0004441719502212E-13,2.3874235921539375E-14,-7.2759576141834273E-14,-1.8189894035458568E-14,3.6379788070917137E-14,0,{"$f":"IF(AW$241=\"\",\"\",-AW263+AW274)","v":-7.2759576141834273E-14},7.2759576141834273E-14,-7.2759576141834273E-14,0,0,0,0,0,0,0,0,0,0,0,52.954201605671273,136.16543995024347,219.3766782948145,302.58791663938609,385.79915498395695,469.01039332852844,552.22163167309986,635.43287001767021,718.64410836224272,801.85534670681341,873.80313754746078,960.36347508652943,1046.9238126255977,1146.8807300865853,1236.3117633232091,1325.7427965598317,2945.45163695261,2954.0637240452725,{"$f":"IF(CC$241=\"\",\"\",-CC263+CC274)","v":2962.6758111379349},2971.2878982305992,2979.8999853232608,2988.5120724159242,2997.9593211968877,3006.9158917732575,3015.8724623496264,3024.8290329259962,3047.7180466211621,3059.6601407229882,3071.6022348248125,3083.5443289266395,3092.5008995030094,3101.4574700793783,3110.4140406557481,3119.3706112321179,3129.427066611132,3138.7419000105556,3148.0567334099819,3157.3715668094055,577826.05629505333,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",-DI263+DI274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"HURDLE 4 DISTRIBUTION",null,null,null,"Distribution to GP 2",null,{"$f":"FA$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FK$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"FU$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GE$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GO$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GY$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HI$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"HS$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IC$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IM$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IW$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JG$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,{"$f":"JQ$278*$I$271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B264","v":"GP 2"},{"$f":"C264","v":"[General Partner 2 Name]"},null,null,{"$f":"IFERROR(I275/I264,\"NA\")","v":1.5585204552412097},{"$f":"IFERROR(IF($Q$64=0,XIRR(OFFSET($R$280,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$280,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":6.6814967989921578E-2},{"$f":"I280/$I$260","v":0.10268588459074726},{"$f":"SUM(Q280:ES280)","v":2115138.5374951661},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",-Q264+Q275)","v":-3787038.6261532633},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4144461601972581E-10,-6.5483618527650841E-13,-6.5483618527650841E-13,6.5483618527650841E-13,6.5483618527650841E-13,0,1.3096723705530168E-12,-9.0039975475519905E-13,2.1486812329385436E-13,-6.5483618527650841E-13,-1.637090463191271E-13,3.274180926382542E-13,0,{"$f":"IF(AW$241=\"\",\"\",-AW264+AW275)","v":-6.5483618527650841E-13},6.5483618527650841E-13,-6.5483618527650841E-13,0,0,0,0,0,0,0,0,0,0,0,476.58781445104142,1225.4889595521913,1974.3901046533304,2723.2912497544748,3472.1923948556127,4221.0935399567561,4969.9946850578981,5718.8958301590319,6467.7969752601848,7216.6981203613204,7864.2282379271473,8643.2712757787649,9422.3143136303806,10321.926570779269,11126.805869908882,11931.685169038485,26509.06473257349,26586.57351640745,{"$f":"IF(CC$241=\"\",\"\",-CC264+CC275)","v":26664.082300241414},26741.591084075393,26819.099867909346,26896.608651743318,26981.633890771984,27062.243025959317,27142.852161146642,27223.46129633396,27429.462419590458,27536.941266506888,27644.420113423315,27751.898960339757,27832.508095527082,27913.117230714404,27993.726365901734,28074.335501089059,28164.843599500186,28248.677100095003,28332.510600689835,28416.344101284649,5200434.5066554798,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",-DI264+DI275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Distribution to GP 1",null,{"$f":"FA$278*$H$271","v":0},{"$f":"FB$278*$H$271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HN$278*$H$271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ$278*$H$271","v":0},{"$f":"KA$278*$H$271","v":0},{"$f":"KB$278*$H$271","v":0},{"$f":"KC$278*$H$271","v":0}]
[null,"Total",null,null,null,{"$f":"IFERROR(I276/I265,\"NA\")","v":1.55852045524121},{"$f":"IFERROR(IF($Q$64=0,XIRR(OFFSET($R$281,0,0,1,Timing_Analysis_End_Month),OFFSET($R$209,0,0,1,Timing_Analysis_End_Month)),XIRR(OFFSET($Q$281,0,0,1,Timing_Analysis_End_Month+1),OFFSET($Q$209,0,0,1,Timing_Analysis_End_Month+1))),\"NA\")","v":6.6814967989921578E-2},{"$f":"I281/$I$260","v":0.11409542732305251},{"$f":"SUM(I279:I280)","v":2350153.9305501846},null,null,null,null,null,null,null,{"$f":"IF(Q$241=\"\",\"\",SUM(Q279:Q280))","v":-4207820.695725848},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5716068446636201E-10,-7.2759576141834263E-13,-7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,0,1.4551915228366853E-12,-1.0004441719502211E-12,2.3874235921539372E-13,-7.2759576141834263E-13,-1.8189894035458566E-13,3.6379788070917132E-13,0,{"$f":"IF(AW$241=\"\",\"\",SUM(AW279:AW280))","v":-7.2759576141834263E-13},7.2759576141834263E-13,-7.2759576141834263E-13,0,0,0,0,0,0,0,0,0,0,0,529.54201605671267,1361.6543995024349,2193.7667829481447,3025.8791663938609,3857.9915498395699,4690.1039332852843,5522.2163167309982,6354.3287001767021,7186.4410836224279,8018.5534670681336,8738.0313754746076,9603.6347508652943,10469.238126255979,11468.807300865854,12363.11763323209,13257.427965598315,29454.5163695261,29540.637240452721,{"$f":"IF(CC$241=\"\",\"\",SUM(CC279:CC280))","v":29626.758111379349},29712.878982305992,29798.999853232606,29885.120724159242,29979.593211968873,30069.158917732573,30158.724623496269,30248.290329259959,30477.180466211619,30596.601407229879,30716.022348248127,30835.443289266397,30925.00899503009,31014.574700793783,31104.140406557482,31193.706112321175,31294.270666111319,31387.419000105558,31480.567334099818,31573.715668094053,5778260.5629505329,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DI$241=\"\",\"\",SUM(DI279:DI280))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EO$241=\"\",\"\",SUM(EO279:EO280))","v":0},{"$f":"IF(EP$241=\"\",\"\",SUM(EP279:EP280))","v":0},{"$f":"IF(EQ$241=\"\",\"\",SUM(EQ279:EQ280))","v":0},{"$f":"IF(ER$241=\"\",\"\",SUM(ER279:ER280))","v":0},{"$f":"IF(ES$241=\"\",\"\",SUM(ES279:ES280))","v":0},null,null,null,null,null,"Total Distributions (Hurdle 4)",null,{"$f":"SUM(FA279:FA280)","v":0},{"$f":"SUM(FB279:FB280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(HN279:HN280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JZ279:JZ280)","v":0},{"$f":"SUM(KA279:KA280)","v":0},{"$f":"SUM(KB279:KB280)","v":0},{"$f":"SUM(KC279:KC280)","v":0}]
[null,null,null,null,null,null,null,"UPDATE SENSITIVITY TABLE"]
[null,"SENSITIVITY ANALYSIS"]
[null,null,"SENSITIVITY #1",null,null,null,"SENSITIVITY #2"]
[null,null,"Vacancy","Dev. Spread","Levered EMx",null,"Exit Cap Rate","Dev. Spread","Levered EMx"]
[null,"Base Case",{"$f":"F121","v":0.05},{"$f":"$I$231","v":144.43329473313776},{"$f":"$G$226","v":1.4895204552412098},"Base Case",{"$f":"I157","v":5.2499999999999998E-2},{"$f":"$I$231","v":144.43329473313776},{"$f":"$G$226","v":1.4895204552412098}]
[null,"Downside #1",0.03,126.12043808217433,1.4335108983017699,"Downside #1",0.05,169.4332947331377,1.5792340214478369]
[null,"Downside #2",0.05,107.79600832012203,1.3774698472832381,"Downside #2",5.2499999999999998E-2,144.43329473313776,1.4895204552412098]
[null,"Downside #3",7.0000000000000007E-2,89.488829040698306,1.3214139619120682,"Downside #3",5.5E-2,119.43329473313773,1.4079626677806401]
[null,"Downside #4",0.09,71.190681356772046,1.2653364882754916,"Downside #4",5.7500000000000002E-2,94.4332947331377,1.3334968618383802]
[null,"Downside #5",0.11,52.888202756193948,1.2092270664585676,"Downside #5",0.06,69.433294733137757,1.265236539724643]
[]
[null,null,"SENSITIVITY #3",null,null,null,"SENSITIVITY #4"]
[null,null,"Inc. Growth","Dev. Spread","Levered EMx",null,"Rental Growth Begin","Dev. Spread","Levered EMx"]
[null,"Base Case",{"$f":"D96","v":0.04},{"$f":"$I$231","v":144.43329473313776},{"$f":"$G$226","v":1.4895204552412098},"Base Case",{"$f":"Timing_Growth_Begin_Income","v":20},{"$f":"$I$231","v":144.43329473313776},{"$f":"$G$226","v":1.4895204552412098}]
[null,"Downside #1",2.4999999999999998E-2,93.647736615321904,1.3412371079547618,"Downside #1",1,144.43329473313776,1.4895204552412098]
[null,"Downside #2",1.9999999999999997E-2,77.354283610576374,1.2935814187502204,"Downside #2",12,144.43329473313776,1.4895204552412098]
[null,"Downside #3",1.4999999999999996E-2,61.364697526515229,1.2467870011684441,"Downside #3",19,144.43329473313776,1.4895204552412098]
[null,"Downside #4",9.999999999999995E-3,45.675556993985126,1.2008421149003861,"Downside #4",32,144.43329473313776,1.4895204552412098]
[null,"Downside #5",4.9999999999999949E-3,30.287978897289985,1.1557384963749082,"Downside #5",44,144.43329473313776,1.4895204552412098]

{"sheet":"Commercial Income","index":3,"n_rows":45,"n_cols":283,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"UPPER(Investment_Name)","v":"NORTH SYDNEY APT RENEWAL"},null,null,null,null,null,null,"COMMERCIAL INCOME AND RESERVES",null,{"$f":"Underwriting!Q2","v":0},{"$f":"Underwriting!R2","v":1},{"$f":"Underwriting!S2","v":1},{"$f":"Underwriting!T2","v":1},{"$f":"Underwriting!U2","v":1},{"$f":"Underwriting!V2","v":1},{"$f":"Underwriting!W2","v":1},{"$f":"Underwriting!X2","v":1},{"$f":"Underwriting!Y2","v":1},{"$f":"Underwriting!Z2","v":1},{"$f":"Underwriting!AA2","v":1},{"$f":"Underwriting!AB2","v":1},{"$f":"Underwriting!AC2","v":1},{"$f":"Underwriting!AD2","v":2},{"$f":"Underwriting!AE2","v":2},{"$f":"Underwriting!AF2","v":2},{"$f":"Underwriting!AG2","v":2},{"$f":"Underwriting!AH2","v":2},{"$f":"Underwriting!AI2","v":2},{"$f":"Underwriting!AJ2","v":2},{"$f":"Underwriting!AK2","v":2},{"$f":"Underwriting!AL2","v":2},{"$f":"Underwriting!AM2","v":2},{"$f":"Underwriting!AN2","v":2},{"$f":"Underwriting!AO2","v":2},{"$f":"Underwriting!AP2","v":3},{"$f":"Underwriting!AQ2","v":3},{"$f":"Underwriting!AR2","v":3},{"$f":"Underwriting!AS2","v":3},{"$f":"Underwriting!AT2","v":3},{"$f":"Underwriting!AU2","v":3},{"$f":"Underwriting!AV2","v":3},{"$f":"Underwriting!AW2","v":3},{"$f":"Underwriting!AX2","v":3},{"$f":"Underwriting!AY2","v":3},{"$f":"Underwriting!AZ2","v":3},{"$f":"Underwriting!BA2","v":3},{"$f":"Underwriting!BB2","v":4},{"$f":"Underwriting!BC2","v":4},{"$f":"Underwriting!BD2","v":4},{"$f":"Underwriting!BE2","v":4},{"$f":"Underwriting!BF2","v":4},{"$f":"Underwriting!BG2","v":4},{"$f":"Underwriting!BH2","v":4},{"$f":"Underwriting!BI2","v":4},{"$f":"Underwriting!BJ2","v":4},{"$f":"Underwriting!BK2","v":4},{"$f":"Underwriting!BL2","v":4},{"$f":"Underwriting!BM2","v":4},{"$f":"Underwriting!BN2","v":5},{"$f":"Underwriting!BO2","v":5},{"$f":"Underwriting!BP2","v":5},{"$f":"Underwriting!BQ2","v":5},{"$f":"Underwriting!BR2","v":5},{"$f":"Underwriting!BS2","v":5},{"$f":"Underwriting!BT2","v":5},{"$f":"Underwriting!BU2","v":5},{"$f":"Underwriting!BV2","v":5},{"$f":"Underwriting!BW2","v":5},{"$f":"Underwriting!BX2","v":5},{"$f":"Underwriting!BY2","v":5},{"$f":"Underwriting!BZ2","v":6},{"$f":"Underwriting!CA2","v":6},{"$f":"Underwriting!CB2","v":6},{"$f":"Underwriting!CC2","v":6},{"$f":"Underwriting!CD2","v":6},{"$f":"Underwriting!CE2","v":6},{"$f":"Underwriting!CF2","v":6},{"$f":"Underwriting!CG2","v":6},{"$f":"Underwriting!CH2","v":6},{"$f":"Underwriting!CI2","v":6},{"$f":"Underwriting!CJ2","v":6},{"$f":"Underwriting!CK2","v":6},{"$f":"Underwriting!CL2","v":7},{"$f":"Underwriting!CM2","v":7},{"$f":"Underwriting!CN2","v":7},{"$f":"Underwriting!CO2","v":7},{"$f":"Underwriting!CP2","v":7},{"$f":"Underwriting!CQ2","v":7},{"$f":"Underwriting!CR2","v":7},{"$f":"Underwriting!CS2","v":7},{"$f":"Underwriting!CT2","v":7},{"$f":"Underwriting!CU2","v":7},{"$f":"Underwriting!CV2","v":7},{"$f":"Underwriting!CW2","v":7},{"$f":"Underwriting!CX2","v":8},{"$f":"Underwriting!CY2","v":8},{"$f":"Underwriting!CZ2","v":8},{"$f":"Underwriting!DA2","v":8},{"$f":"Underwriting!DB2","v":8},{"$f":"Underwriting!DC2","v":8},{"$f":"Underwriting!DD2","v":8},{"$f":"Underwriting!DE2","v":8},{"$f":"Underwriting!DF2","v":8},{"$f":"Underwriting!DG2","v":8},{"$f":"Underwriting!DH2","v":8},{"$f":"Underwriting!DI2","v":8},{"$f":"Underwriting!DJ2","v":9},{"$f":"Underwriting!DK2","v":9},{"$f":"Underwriting!DL2","v":9},{"$f":"Underwriting!DM2","v":9},{"$f":"Underwriting!DN2","v":9},{"$f":"Underwriting!DO2","v":9},{"$f":"Underwriting!DP2","v":9},{"$f":"Underwriting!DQ2","v":9},{"$f":"Underwriting!DR2","v":9},{"$f":"Underwriting!DS2","v":9},{"$f":"Underwriting!DT2","v":9},{"$f":"Underwriting!DU2","v":9},{"$f":"Underwriting!DV2","v":10},{"$f":"Underwriting!DW2","v":10},{"$f":"Underwriting!DX2","v":10},{"$f":"Underwriting!DY2","v":10},{"$f":"Underwriting!DZ2","v":10},{"$f":"Underwriting!EA2","v":10},{"$f":"Underwriting!EB2","v":10},{"$f":"Underwriting!EC2","v":10},{"$f":"Underwriting!ED2","v":10},{"$f":"Underwriting!EE2","v":10},{"$f":"Underwriting!EF2","v":10},{"$f":"Underwriting!EG2","v":10},{"$f":"Underwriting!EH2","v":11},{"$f":"Underwriting!EI2","v":11},{"$f":"Underwriting!EJ2","v":11},{"$f":"Underwriting!EK2","v":11},{"$f":"Underwriting!EL2","v":11},{"$f":"Underwriting!EM2","v":11},{"$f":"Underwriting!EN2","v":11},{"$f":"Underwriting!EO2","v":11},{"$f":"Underwriting!EP2","v":11},{"$f":"Underwriting!EQ2","v":11},{"$f":"Underwriting!ER2","v":11},{"$f":"Underwriting!ES2","v":11}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Underwriting!Q3","v":0},{"$f":"Underwriting!R3","v":1},{"$f":"Underwriting!S3","v":2},{"$f":"Underwriting!T3","v":3},{"$f":"Underwriting!U3","v":4},{"$f":"Underwriting!V3","v":5},{"$f":"Underwriting!W3","v":6},{"$f":"Underwriting!X3","v":7},{"$f":"Underwriting!Y3","v":8},{"$f":"Underwriting!Z3","v":9},{"$f":"Underwriting!AA3","v":10},{"$f":"Underwriting!AB3","v":11},{"$f":"Underwriting!AC3","v":12},{"$f":"Underwriting!AD3","v":13},{"$f":"Underwriting!AE3","v":14},{"$f":"Underwriting!AF3","v":15},{"$f":"Underwriting!AG3","v":16},{"$f":"Underwriting!AH3","v":17},{"$f":"Underwriting!AI3","v":18},{"$f":"Underwriting!AJ3","v":19},{"$f":"Underwriting!AK3","v":20},{"$f":"Underwriting!AL3","v":21},{"$f":"Underwriting!AM3","v":22},{"$f":"Underwriting!AN3","v":23},{"$f":"Underwriting!AO3","v":24},{"$f":"Underwriting!AP3","v":25},{"$f":"Underwriting!AQ3","v":26},{"$f":"Underwriting!AR3","v":27},{"$f":"Underwriting!AS3","v":28},{"$f":"Underwriting!AT3","v":29},{"$f":"Underwriting!AU3","v":30},{"$f":"Underwriting!AV3","v":31},{"$f":"Underwriting!AW3","v":32},{"$f":"Underwriting!AX3","v":33},{"$f":"Underwriting!AY3","v":34},{"$f":"Underwriting!AZ3","v":35},{"$f":"Underwriting!BA3","v":36},{"$f":"Underwriting!BB3","v":37},{"$f":"Underwriting!BC3","v":38},{"$f":"Underwriting!BD3","v":39},{"$f":"Underwriting!BE3","v":40},{"$f":"Underwriting!BF3","v":41},{"$f":"Underwriting!BG3","v":42},{"$f":"Underwriting!BH3","v":43},{"$f":"Underwriting!BI3","v":44},{"$f":"Underwriting!BJ3","v":45},{"$f":"Underwriting!BK3","v":46},{"$f":"Underwriting!BL3","v":47},{"$f":"Underwriting!BM3","v":48},{"$f":"Underwriting!BN3","v":49},{"$f":"Underwriting!BO3","v":50},{"$f":"Underwriting!BP3","v":51},{"$f":"Underwriting!BQ3","v":52},{"$f":"Underwriting!BR3","v":53},{"$f":"Underwriting!BS3","v":54},{"$f":"Underwriting!BT3","v":55},{"$f":"Underwriting!BU3","v":56},{"$f":"Underwriting!BV3","v":57},{"$f":"Underwriting!BW3","v":58},{"$f":"Underwriting!BX3","v":59},{"$f":"Underwriting!BY3","v":60},{"$f":"Underwriting!BZ3","v":61},{"$f":"Underwriting!CA3","v":62},{"$f":"Underwriting!CB3","v":63},{"$f":"Underwriting!CC3","v":64},{"$f":"Underwriting!CD3","v":65},{"$f":"Underwriting!CE3","v":66},{"$f":"Underwriting!CF3","v":67},{"$f":"Underwriting!CG3","v":68},{"$f":"Underwriting!CH3","v":69},{"$f":"Underwriting!CI3","v":70},{"$f":"Underwriting!CJ3","v":71},{"$f":"Underwriting!CK3","v":72},{"$f":"Underwriting!CL3","v":73},{"$f":"Underwriting!CM3","v":74},{"$f":"Underwriting!CN3","v":75},{"$f":"Underwriting!CO3","v":76},{"$f":"Underwriting!CP3","v":77},{"$f":"Underwriting!CQ3","v":78},{"$f":"Underwriting!CR3","v":79},{"$f":"Underwriting!CS3","v":80},{"$f":"Underwriting!CT3","v":81},{"$f":"Underwriting!CU3","v":82},{"$f":"Underwriting!CV3","v":83},{"$f":"Underwriting!CW3","v":84},{"$f":"Underwriting!CX3","v":85},{"$f":"Underwriting!CY3","v":86},{"$f":"Underwriting!CZ3","v":87},{"$f":"Underwriting!DA3","v":88},{"$f":"Underwriting!DB3","v":89},{"$f":"Underwriting!DC3","v":90},{"$f":"Underwriting!DD3","v":91},{"$f":"Underwriting!DE3","v":92},{"$f":"Underwriting!DF3","v":93},{"$f":"Underwriting!DG3","v":94},{"$f":"Underwriting!DH3","v":95},{"$f":"Underwriting!DI3","v":96},{"$f":"Underwriting!DJ3","v":97},{"$f":"Underwriting!DK3","v":98},{"$f":"Underwriting!DL3","v":99},{"$f":"Underwriting!DM3","v":100},{"$f":"Underwriting!DN3","v":101},{"$f":"Underwriting!DO3","v":102},{"$f":"Underwriting!DP3","v":103},{"$f":"Underwriting!DQ3","v":104},{"$f":"Underwriting!DR3","v":105},{"$f":"Underwriting!DS3","v":106},{"$f":"Underwriting!DT3","v":107},{"$f":"Underwriting!DU3","v":108},{"$f":"Underwriting!DV3","v":109},{"$f":"Underwriting!DW3","v":110},{"$f":"Underwriting!DX3","v":111},{"$f":"Underwriting!DY3","v":112},{"$f":"Underwriting!DZ3","v":113},{"$f":"Underwriting!EA3","v":114},{"$f":"Underwriting!EB3","v":115},{"$f":"Underwriting!EC3","v":116},{"$f":"Underwriting!ED3","v":117},{"$f":"Underwriting!EE3","v":118},{"$f":"Underwriting!EF3","v":119},{"$f":"Underwriting!EG3","v":120},{"$f":"Underwriting!EH3","v":121},{"$f":"Underwriting!EI3","v":122},{"$f":"Underwriting!EJ3","v":123},{"$f":"Underwriting!EK3","v":124},{"$f":"Underwriting!EL3","v":125},{"$f":"Underwriting!EM3","v":126},{"$f":"Underwriting!EN3","v":127},{"$f":"Underwriting!EO3","v":128},{"$f":"Underwriting!EP3","v":129},{"$f":"Underwriting!EQ3","v":130},{"$f":"Underwriting!ER3","v":131},{"$f":"Underwriting!ES3","v":132},null,null,null,null,null,null,null,null,{"$f":"Underwriting!FB3","v":1},{"$f":"Underwriting!FC3","v":2},{"$f":"Underwriting!FD3","v":3},{"$f":"Underwriting!FE3","v":4},{"$f":"Underwriting!FF3","v":5},{"$f":"Underwriting!FG3","v":6},{"$f":"Underwriting!FH3","v":7},{"$f":"Underwriting!FI3","v":8},{"$f":"Underwriting!FJ3","v":9},{"$f":"Underwriting!FK3","v":10},{"$f":"Underwriting!FL3","v":11},{"$f":"Underwriting!FM3","v":12},{"$f":"Underwriting!FN3","v":13},{"$f":"Underwriting!FO3","v":14},{"$f":"Underwriting!FP3","v":15},{"$f":"Underwriting!FQ3","v":16},{"$f":"Underwriting!FR3","v":17},{"$f":"Underwriting!FS3","v":18},{"$f":"Underwriting!FT3","v":19},{"$f":"Underwriting!FU3","v":20},{"$f":"Underwriting!FV3","v":21},{"$f":"Underwriting!FW3","v":22},{"$f":"Underwriting!FX3","v":23},{"$f":"Underwriting!FY3","v":24},{"$f":"Underwriting!FZ3","v":25},{"$f":"Underwriting!GA3","v":26},{"$f":"Underwriting!GB3","v":27},{"$f":"Underwriting!GC3","v":28},{"$f":"Underwriting!GD3","v":29},{"$f":"Underwriting!GE3","v":30},{"$f":"Underwriting!GF3","v":31},{"$f":"Underwriting!GG3","v":32},{"$f":"Underwriting!GH3","v":33},{"$f":"Underwriting!GI3","v":34},{"$f":"Underwriting!GJ3","v":35},{"$f":"Underwriting!GK3","v":36},{"$f":"Underwriting!GL3","v":37},{"$f":"Underwriting!GM3","v":38},{"$f":"Underwriting!GN3","v":39},{"$f":"Underwriting!GO3","v":40},{"$f":"Underwriting!GP3","v":41},{"$f":"Underwriting!GQ3","v":42},{"$f":"Underwriting!GR3","v":43},{"$f":"Underwriting!GS3","v":44},{"$f":"Underwriting!GT3","v":45},{"$f":"Underwriting!GU3","v":46},{"$f":"Underwriting!GV3","v":47},{"$f":"Underwriting!GW3","v":48},{"$f":"Underwriting!GX3","v":49},{"$f":"Underwriting!GY3","v":50},{"$f":"Underwriting!GZ3","v":51},{"$f":"Underwriting!HA3","v":52},{"$f":"Underwriting!HB3","v":53},{"$f":"Underwriting!HC3","v":54},{"$f":"Underwriting!HD3","v":55},{"$f":"Underwriting!HE3","v":56},{"$f":"Underwriting!HF3","v":57},{"$f":"Underwriting!HG3","v":58},{"$f":"Underwriting!HH3","v":59},{"$f":"Underwriting!HI3","v":60},{"$f":"Underwriting!HJ3","v":61},{"$f":"Underwriting!HK3","v":62},{"$f":"Underwriting!HL3","v":63},{"$f":"Underwriting!HM3","v":64},{"$f":"Underwriting!HN3","v":65},{"$f":"Underwriting!HO3","v":66},{"$f":"Underwriting!HP3","v":67},{"$f":"Underwriting!HQ3","v":68},{"$f":"Underwriting!HR3","v":69},{"$f":"Underwriting!HS3","v":70},{"$f":"Underwriting!HT3","v":71},{"$f":"Underwriting!HU3","v":72},{"$f":"Underwriting!HV3","v":73},{"$f":"Underwriting!HW3","v":74},{"$f":"Underwriting!HX3","v":75},{"$f":"Underwriting!HY3","v":76},{"$f":"Underwriting!HZ3","v":77},{"$f":"Underwriting!IA3","v":78},{"$f":"Underwriting!IB3","v":79},{"$f":"Underwriting!IC3","v":80},{"$f":"Underwriting!ID3","v":81},{"$f":"Underwriting!IE3","v":82},{"$f":"Underwriting!IF3","v":83},{"$f":"Underwriting!IG3","v":84},{"$f":"Underwriting!IH3","v":85},{"$f":"Underwriting!II3","v":86},{"$f":"Underwriting!IJ3","v":87},{"$f":"Underwriting!IK3","v":88},{"$f":"Underwriting!IL3","v":89},{"$f":"Underwriting!IM3","v":90},{"$f":"Underwriting!IN3","v":91},{"$f":"Underwriting!IO3","v":92},{"$f":"Underwriting!IP3","v":93},{"$f":"Underwriting!IQ3","v":94},{"$f":"Underwriting!IR3","v":95},{"$f":"Underwriting!IS3","v":96},{"$f":"Underwriting!IT3","v":97},{"$f":"Underwriting!IU3","v":98},{"$f":"Underwriting!IV3","v":99},{"$f":"Underwriting!IW3","v":100},{"$f":"Underwriting!IX3","v":101},{"$f":"Underwriting!IY3","v":102},{"$f":"Underwriting!IZ3","v":103},{"$f":"Underwriting!JA3","v":104},{"$f":"Underwriting!JB3","v":105},{"$f":"Underwriting!JC3","v":106},{"$f":"Underwriting!JD3","v":107},{"$f":"Underwriting!JE3","v":108},{"$f":"Underwriting!JF3","v":109},{"$f":"Underwriting!JG3","v":110},{"$f":"Underwriting!JH3","v":111},{"$f":"Underwriting!JI3","v":112},{"$f":"Underwriting!JJ3","v":113},{"$f":"Underwriting!JK3","v":114},{"$f":"Underwriting!JL3","v":115},{"$f":"Underwriting!JM3","v":116},{"$f":"Underwriting!JN3","v":117},{"$f":"Underwriting!JO3","v":118},{"$f":"Underwriting!JP3","v":119},{"$f":"Underwriting!JQ3","v":120},{"$f":"Underwriting!JR3","v":121},{"$f":"Underwriting!JS3","v":122},{"$f":"Underwriting!JT3","v":123},{"$f":"Underwriting!JU3","v":124},{"$f":"Underwriting!JV3","v":125},{"$f":"Underwriting!JW3","v":126},{"$f":"Underwriting!JX3","v":127},{"$f":"Underwriting!JY3","v":128},{"$f":"Underwriting!JZ3","v":129},{"$f":"Underwriting!KA3","v":130},{"$f":"Underwriting!KB3","v":131},{"$f":"Underwriting!KC3","v":132}]
[]
[null,"Levered IRR",{"$f":"Underwriting!C5","v":5.9458127617836004E-2},"Levered EMx:",{"$f":"Underwriting!E5","v":1.4895204552412098},null,null,{"$f":"\"Comm. Income /\"&Unit_Type&\", Net of Reserves\"","v":"Comm. Income /M2, Net of Reserves"},{"$f":"+H35-H45","v":18.714216783216781},null,{"$f":"Underwriting!Q22","v":"2024-08-31"},{"$f":"Underwriting!R22","v":"2024-09-30"},{"$f":"Underwriting!S22","v":"2024-10-31"},{"$f":"Underwriting!T22","v":"2024-11-30"},{"$f":"Underwriting!U22","v":"2024-12-31"},{"$f":"Underwriting!V22","v":"2025-01-31"},{"$f":"Underwriting!W22","v":"2025-02-28"},{"$f":"Underwriting!X22","v":"2025-03-31"},{"$f":"Underwriting!Y22","v":"2025-04-30"},{"$f":"Underwriting!Z22","v":"2025-05-31"},{"$f":"Underwriting!AA22","v":"2025-06-30"},{"$f":"Underwriting!AB22","v":"2025-07-31"},{"$f":"Underwriting!AC22","v":"2025-08-31"},{"$f":"Underwriting!AD22","v":"2025-09-30"},{"$f":"Underwriting!AE22","v":"2025-10-31"},{"$f":"Underwriting!AF22","v":"2025-11-30"},{"$f":"Underwriting!AG22","v":"2025-12-31"},{"$f":"Underwriting!AH22","v":"2026-01-31"},{"$f":"Underwriting!AI22","v":"2026-02-28"},{"$f":"Underwriting!AJ22","v":"2026-03-31"},{"$f":"Underwriting!AK22","v":"2026-04-30"},{"$f":"Underwriting!AL22","v":"2026-05-31"},{"$f":"Underwriting!AM22","v":"2026-06-30"},{"$f":"Underwriting!AN22","v":"2026-07-31"},{"$f":"Underwriting!AO22","v":"2026-08-31"},{"$f":"Underwriting!AP22","v":"2026-09-30"},{"$f":"Underwriting!AQ22","v":"2026-10-31"},{"$f":"Underwriting!AR22","v":"2026-11-30"},{"$f":"Underwriting!AS22","v":"2026-12-31"},{"$f":"Underwriting!AT22","v":"2027-01-31"},{"$f":"Underwriting!AU22","v":"2027-02-28"},{"$f":"Underwriting!AV22","v":"2027-03-31"},{"$f":"Underwriting!AW22","v":"2027-04-30"},{"$f":"Underwriting!AX22","v":"2027-05-31"},{"$f":"Underwriting!AY22","v":"2027-06-30"},{"$f":"Underwriting!AZ22","v":"2027-07-31"},{"$f":"Underwriting!BA22","v":"2027-08-31"},{"$f":"Underwriting!BB22","v":"2027-09-30"},{"$f":"Underwriting!BC22","v":"2027-10-31"},{"$f":"Underwriting!BD22","v":"2027-11-30"},{"$f":"Underwriting!BE22","v":"2027-12-31"},{"$f":"Underwriting!BF22","v":"2028-01-31"},{"$f":"Underwriting!BG22","v":"2028-02-29"},{"$f":"Underwriting!BH22","v":"2028-03-31"},{"$f":"Underwriting!BI22","v":"2028-04-30"},{"$f":"Underwriting!BJ22","v":"2028-05-31"},{"$f":"Underwriting!BK22","v":"2028-06-30"},{"$f":"Underwriting!BL22","v":"2028-07-31"},{"$f":"Underwriting!BM22","v":"2028-08-31"},{"$f":"Underwriting!BN22","v":"2028-09-30"},{"$f":"Underwriting!BO22","v":"2028-10-31"},{"$f":"Underwriting!BP22","v":"2028-11-30"},{"$f":"Underwriting!BQ22","v":"2028-12-31"},{"$f":"Underwriting!BR22","v":"2029-01-31"},{"$f":"Underwriting!BS22","v":"2029-02-28"},{"$f":"Underwriting!BT22","v":"2029-03-31"},{"$f":"Underwriting!BU22","v":"2029-04-30"},{"$f":"Underwriting!BV22","v":"2029-05-31"},{"$f":"Underwriting!BW22","v":"2029-06-30"},{"$f":"Underwriting!BX22","v":"2029-07-31"},{"$f":"Underwriting!BY22","v":"2029-08-31"},{"$f":"Underwriting!BZ22","v":"2029-09-30"},{"$f":"Underwriting!CA22","v":"2029-10-31"},{"$f":"Underwriting!CB22","v":"2029-11-30"},{"$f":"Underwriting!CC22","v":"2029-12-31"},{"$f":"Underwriting!CD22","v":"2030-01-31"},{"$f":"Underwriting!CE22","v":"2030-02-28"},{"$f":"Underwriting!CF22","v":"2030-03-31"},{"$f":"Underwriting!CG22","v":"2030-04-30"},{"$f":"Underwriting!CH22","v":"2030-05-31"},{"$f":"Underwriting!CI22","v":"2030-06-30"},{"$f":"Underwriting!CJ22","v":"2030-07-31"},{"$f":"Underwriting!CK22","v":"2030-08-31"},{"$f":"Underwriting!CL22","v":"2030-09-30"},{"$f":"Underwriting!CM22","v":"2030-10-31"},{"$f":"Underwriting!CN22","v":"2030-11-30"},{"$f":"Underwriting!CO22","v":"2030-12-31"},{"$f":"Underwriting!CP22","v":"2031-01-31"},{"$f":"Underwriting!CQ22","v":"2031-02-28"},{"$f":"Underwriting!CR22","v":"2031-03-31"},{"$f":"Underwriting!CS22","v":"2031-04-30"},{"$f":"Underwriting!CT22","v":"2031-05-31"},{"$f":"Underwriting!CU22","v":"2031-06-30"},{"$f":"Underwriting!CV22","v":"2031-07-31"},{"$f":"Underwriting!CW22","v":"2031-08-31"},{"$f":"Underwriting!CX22","v":"2031-09-30"},{"$f":"Underwriting!CY22","v":"2031-10-31"},{"$f":"Underwriting!CZ22","v":"2031-11-30"},{"$f":"Underwriting!DA22","v":"2031-12-31"},{"$f":"Underwriting!DB22","v":"2032-01-31"},{"$f":"Underwriting!DC22","v":"2032-02-29"},{"$f":"Underwriting!DD22","v":"2032-03-31"},{"$f":"Underwriting!DE22","v":"2032-04-30"},{"$f":"Underwriting!DF22","v":"2032-05-31"},{"$f":"Underwriting!DG22","v":"2032-06-30"},{"$f":"Underwriting!DH22","v":"2032-07-31"},{"$f":"Underwriting!DI22","v":"2032-08-31"},{"$f":"Underwriting!DJ22","v":"2032-09-30"},{"$f":"Underwriting!DK22","v":"2032-10-31"},{"$f":"Underwriting!DL22","v":"2032-11-30"},{"$f":"Underwriting!DM22","v":"2032-12-31"},{"$f":"Underwriting!DN22","v":"2033-01-31"},{"$f":"Underwriting!DO22","v":"2033-02-28"},{"$f":"Underwriting!DP22","v":"2033-03-31"},{"$f":"Underwriting!DQ22","v":"2033-04-30"},{"$f":"Underwriting!DR22","v":"2033-05-31"},{"$f":"Underwriting!DS22","v":"2033-06-30"},{"$f":"Underwriting!DT22","v":"2033-07-31"},{"$f":"Underwriting!DU22","v":"2033-08-31"},{"$f":"Underwriting!DV22","v":"2033-09-30"},{"$f":"Underwriting!DW22","v":"2033-10-31"},{"$f":"Underwriting!DX22","v":"2033-11-30"},{"$f":"Underwriting!DY22","v":"2033-12-31"},{"$f":"Underwriting!DZ22","v":"2034-01-31"},{"$f":"Underwriting!EA22","v":"2034-02-28"},{"$f":"Underwriting!EB22","v":"2034-03-31"},{"$f":"Underwriting!EC22","v":"2034-04-30"},{"$f":"Underwriting!ED22","v":"2034-05-31"},{"$f":"Underwriting!EE22","v":"2034-06-30"},{"$f":"Underwriting!EF22","v":"2034-07-31"},{"$f":"Underwriting!EG22","v":"2034-08-31"},{"$f":"Underwriting!EH22","v":"2034-09-30"},{"$f":"Underwriting!EI22","v":"2034-10-31"},{"$f":"Underwriting!EJ22","v":"2034-11-30"},{"$f":"Underwriting!EK22","v":"2034-12-31"},{"$f":"Underwriting!EL22","v":"2035-01-31"},{"$f":"Underwriting!EM22","v":"2035-02-28"},{"$f":"Underwriting!EN22","v":"2035-03-31"},{"$f":"Underwriting!EO22","v":"2035-04-30"},{"$f":"Underwriting!EP22","v":"2035-05-31"},{"$f":"Underwriting!EQ22","v":"2035-06-30"},{"$f":"Underwriting!ER22","v":"2035-07-31"},{"$f":"Underwriting!ES22","v":"2035-08-31"}]
[]
[]
[null,"COMMERCIAL INCOME (NET OF EXPENSES)"]
[null,"COMMERCIAL INCOME",null,null,null,null,null,null,null,null,"Comm. Occ. %",{"$f":"EV15/Units_Commercial","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46153846153846156,0.46153846153846156,0.46153846153846156,1,1,1,1,1,1,1,1,1,1,{"$f":"GB15/Units_Commercial","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"HH15/Units_Commercial","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IN15/Units_Commercial","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JT15/Units_Commercial","v":1},{"$f":"JU15/Units_Commercial","v":1},{"$f":"JV15/Units_Commercial","v":1},{"$f":"JW15/Units_Commercial","v":1}]
[null,"COMMERCIAL BASE RENTAL INCOME",null,null,null,null,null,null,{"$f":"COUNTA(I12:I14)","v":3},null,"Operation Mo",{"$f":"MAX(L3-MIN($F$15,$E$21)+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"MAX(AR3-MIN($F$15,$E$21)+1,0)","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"MAX(BX3-MIN($F$15,$E$21)+1,0)","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,{"$f":"MAX(DD3-MIN($F$15,$E$21)+1,0)","v":78},79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113]
[null,"SUITE","TENANT","LEASE START",{"$f":"Unit_Type","v":"M2"},"RENT START","ANNUAL BUMPS",{"$f":"\"RENT/\"&Unit_Type&\"/YR\"","v":"RENT/M2/YR"},"ANNUAL RENT (YR 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCCUPANCY",null,"SF","LEASE START"]
[null,100,"Yummy Juice",{"$f":"Timing_Operation_Begin_Month","v":20},1500,{"$f":"E18+3","v":23},0.03,25,{"$f":"H12*E12","v":37500},null,null,{"$f":"($F12<=L$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(L$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=V$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(V$3-$F12+1,0)/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($F12<=AF$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AF$3-$F12+1,0)/12,0)-1)","v":0},0,3125,3125,3125,3125,3125,3125,3125,3125,{"$f":"($F12<=AP$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AP$3-$F12+1,0)/12,0)-1)","v":3125},3125,3125,3125,3218.75,3218.75,3218.75,3218.75,3218.75,3218.75,{"$f":"($F12<=AZ$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(AZ$3-$F12+1,0)/12,0)-1)","v":3218.75},3218.75,3218.75,3218.75,3218.75,3218.75,3315.3125,3315.3125,3315.3125,3315.3125,{"$f":"($F12<=BJ$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(BJ$3-$F12+1,0)/12,0)-1)","v":3315.3125},3315.3125,3315.3125,3315.3125,3315.3125,3315.3125,3315.3125,3315.3125,3414.7718749999999,3414.7718749999999,{"$f":"($F12<=BT$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(BT$3-$F12+1,0)/12,0)-1)","v":3414.7718749999999},3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,3414.7718749999999,{"$f":"($F12<=CD$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CD$3-$F12+1,0)/12,0)-1)","v":3517.2150312499998},3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,3517.2150312499998,{"$f":"($F12<=CN$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CN$3-$F12+1,0)/12,0)-1)","v":3517.2150312499998},3517.2150312499998,3622.7314821874993,3622.7314821874993,3622.7314821874993,3622.7314821874993,3622.7314821874993,3622.7314821874993,3622.7314821874993,3622.7314821874993,{"$f":"($F12<=CX$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(CX$3-$F12+1,0)/12,0)-1)","v":3622.7314821874993},3622.7314821874993,3622.7314821874993,3622.7314821874993,3731.4134266531246,3731.4134266531246,3731.4134266531246,3731.4134266531246,3731.4134266531246,3731.4134266531246,{"$f":"($F12<=DH$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(DH$3-$F12+1,0)/12,0)-1)","v":3731.4134266531246},3731.4134266531246,3731.4134266531246,3731.4134266531246,3731.4134266531246,3731.4134266531246,3843.3558294527188,3843.3558294527188,3843.3558294527188,3843.3558294527188,{"$f":"($F12<=DR$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(DR$3-$F12+1,0)/12,0)-1)","v":3843.3558294527188},3843.3558294527188,3843.3558294527188,3843.3558294527188,3843.3558294527188,3843.3558294527188,3843.3558294527188,3843.3558294527188,3958.6565043362998,3958.6565043362998,{"$f":"($F12<=EB$3)*($I12/12)*(1+$G12)^(ROUNDUP(MAX(EB$3-$F12+1,0)/12,0)-1)","v":3958.6565043362998},3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,3958.6565043362998,4077.4161994663891,4077.4161994663891,null,null,null,{"$f":"E12","v":1500},{"$f":"D12","v":20},null,null,null,{"$f":"(EV$3>=$ER12)*$EQ12","v":0},{"$f":"(EW$3>=$ER12)*$EQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"(HI$3>=$ER12)*$EQ12","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"(JU$3>=$ER12)*$EQ12","v":1500},1500,1500]
[null,200,"JoJo's Café",{"$f":"D12+3","v":23},1750,{"$f":"E19+3","v":26},0.02,24.5,{"$f":"H13*E13","v":42875},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3572.9166666666665,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3644.375,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3717.2624999999998,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3791.6077499999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3867.4399049999997,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,3944.7887031,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4023.6844771619999,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4104.1581667052387,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,4186.2413300393446,null,null,null,{"$f":"E13","v":1750},{"$f":"D13","v":23},null,null,null,{"$f":"(EV$3>=$ER13)*$EQ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750]
[null,"[STE]","[Commercial Tenant]",25,0,{"$f":"Timing_Operation_Begin_Month+3","v":23},0,0,{"$f":"H14*E14","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"E14","v":0},{"$f":"D14","v":25},null,null,null,{"$f":"(EV$3>=$ER14)*$EQ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E12:E14)","v":3250},{"$f":"MIN(F12:F14)","v":23},{"$f":"SUMPRODUCT(G12:G14,I12:I14)/I15","v":2.4665629860031103E-2},{"$f":"I15/E15","v":24.73076923076923},{"$f":"SUM(I12:I14)","v":80375},null,null,{"$f":"SUM(L12:L14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3125,3125,3125,6697.9166666666661,6697.9166666666661,6697.9166666666661,6697.9166666666661,6697.9166666666661,6697.9166666666661,6697.9166666666661,{"$f":"SUM(AR12:AR14)","v":6697.9166666666661},6697.9166666666661,6791.6666666666661,6791.6666666666661,6791.6666666666661,6863.125,6863.125,6863.125,6863.125,6863.125,6863.125,6863.125,6863.125,6863.125,6959.6875,6959.6875,6959.6875,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7032.5749999999998,7132.0343749999993,7132.0343749999993,7132.0343749999993,7206.3796249999996,7206.3796249999996,7206.3796249999996,{"$f":"SUM(BX12:BX14)","v":7206.3796249999996},7206.3796249999996,7206.3796249999996,7206.3796249999996,7206.3796249999996,7206.3796249999996,7308.822781249999,7308.822781249999,7308.822781249999,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7384.6549362499991,7490.171387187499,7490.171387187499,7490.171387187499,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7567.5201852874998,7676.2021297531246,7676.2021297531246,{"$f":"SUM(DD12:DD14)","v":7676.2021297531246},7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7755.0979038151245,7867.0403066147192,7867.0403066147192,7867.0403066147192,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,7947.5139961579571,8062.8146710415385,8062.8146710415385,8062.8146710415385,8144.8978343756444,8144.8978343756444,8144.8978343756444,8144.8978343756444,8144.8978343756444,8144.8978343756444,8144.8978343756444,{"$f":"SUM(EJ12:EJ14)","v":8144.8978343756444},8144.8978343756444,8263.6575295057337,8263.6575295057337,null,null,null,null,null,null,null,null,{"$f":"SUM(EV12:EV14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,1500,1500,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,{"$f":"SUM(GB12:GB14)","v":3250},3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,{"$f":"SUM(HH12:HH14)","v":3250},3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,{"$f":"SUM(IN12:IN14)","v":3250},3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,3250,{"$f":"SUM(JT12:JT14)","v":3250},3250,3250,3250]
[]
[null,"RECOVERY INCOME",null,null,"RECOVERY START","RECOVERY %","PRO RATA SHARE",{"$f":"\"REC./\"&Unit_Type&\"/YR\"","v":"REC./M2/YR"},"AMOUNT/YR"]
[null,{"$f":"C12","v":"Yummy Juice"},null,null,{"$f":"D12","v":20},1,{"$f":"E12/Units_Commercial","v":0.46153846153846156},{"$f":"IFERROR(I18/E12,0)","v":11.363636363636363},{"$f":"F18*G18*$I$33","v":17045.454545454544},null,null,{"$f":"(L$3>=$E18)*$G18*$F18*L$33","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(V$3>=$E18)*$G18*$F18*V$33","v":0},0,0,0,0,0,0,0,0,655.59440559440566,{"$f":"(AF$3>=$E18)*$G18*$F18*AF$33","v":655.59440559440566},655.59440559440566,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(AP$3>=$E18)*$G18*$F18*AP$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(AZ$3>=$E18)*$G18*$F18*AZ$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(BJ$3>=$E18)*$G18*$F18*BJ$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(BT$3>=$E18)*$G18*$F18*BT$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(CD$3>=$E18)*$G18*$F18*CD$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(CN$3>=$E18)*$G18*$F18*CN$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(CX$3>=$E18)*$G18*$F18*CX$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(DH$3>=$E18)*$G18*$F18*DH$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(DR$3>=$E18)*$G18*$F18*DR$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,{"$f":"(EB$3>=$E18)*$G18*$F18*EB$33","v":1420.4545454545455},1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455,1420.4545454545455]
[null,{"$f":"C13","v":"JoJo's Café"},null,null,{"$f":"D13","v":23},1,{"$f":"E13/Units_Commercial","v":0.53846153846153844},{"$f":"IFERROR(I19/E13,0)","v":11.363636363636362},{"$f":"F19*G19*$I$33","v":19886.363636363632},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695,1657.1969696969695]
[null,{"$f":"C14","v":"[Commercial Tenant]"},null,null,{"$f":"D14","v":25},1,{"$f":"E14/Units_Commercial","v":0},{"$f":"IFERROR(I20/E14,0)","v":0},{"$f":"F20*G20*$I$33","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RECOVERY INCOME",null,null,{"$f":"MIN(E18:E20)","v":20},null,null,{"$f":"I21/E15","v":11.363636363636362},{"$f":"SUM(I18:I20)","v":36931.818181818177},null,null,{"$f":"SUM(L18:L20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655.59440559440566,655.59440559440566,655.59440559440566,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(AR18:AR20)","v":3077.651515151515},3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(BX18:BX20)","v":3077.651515151515},3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(DD18:DD20)","v":3077.651515151515},3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(EJ18:EJ20)","v":3077.651515151515},3077.651515151515,3077.651515151515,3077.651515151515]
[]
[null,"POTENTIAL COMMERCIAL INCOME",null,null,null,null,null,null,{"$f":"+I21+I15","v":117306.81818181818},null,null,{"$f":"L21+L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655.59440559440566,655.59440559440566,655.59440559440566,6202.651515151515,6202.651515151515,6202.651515151515,9775.5681818181802,9775.5681818181802,9775.5681818181802,9775.5681818181802,9775.5681818181802,9775.5681818181802,9775.5681818181802,{"$f":"AR21+AR15","v":9775.5681818181802},9775.5681818181802,9869.3181818181802,9869.3181818181802,9869.3181818181802,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,9940.7765151515159,10037.339015151516,10037.339015151516,10037.339015151516,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10110.226515151515,10209.685890151515,10209.685890151515,10209.685890151515,10284.031140151514,10284.031140151514,10284.031140151514,{"$f":"BX21+BX15","v":10284.031140151514},10284.031140151514,10284.031140151514,10284.031140151514,10284.031140151514,10284.031140151514,10386.474296401513,10386.474296401513,10386.474296401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10462.306451401513,10567.822902339014,10567.822902339014,10567.822902339014,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10645.171700439016,10753.853644904641,10753.853644904641,{"$f":"DD21+DD15","v":10753.853644904641},10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10832.749418966639,10944.691821766235,10944.691821766235,10944.691821766235,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11025.165511309471,11140.466186193054,11140.466186193054,11140.466186193054,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11222.549349527158,11341.30904465725,11341.30904465725]
[null,"- Commercial Vacancy and Credit Loss",null,null,null,null,0.08,{"$f":"\"/\"&Unit_Type&\"/YR\"","v":"/M2/YR"},{"$f":"+-G24*I23","v":-9384.545454545454},null,null,{"$f":"-L23*$G$24","v":0},{"$f":"-M23*$G$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-52.447552447552454,-52.447552447552454,-52.447552447552454,-496.21212121212119,-496.21212121212119,-496.21212121212119,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-782.04545454545439,-789.54545454545439,-789.54545454545439,-789.54545454545439,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-795.26212121212131,-802.98712121212134,-802.98712121212134,-802.98712121212134,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-808.81812121212124,-816.77487121212118,-816.77487121212118,-816.77487121212118,-822.7224912121211,-822.7224912121211,-822.7224912121211,-822.7224912121211,{"$f":"-BY23*$G$24","v":-822.7224912121211},-822.7224912121211,-822.7224912121211,-822.7224912121211,-822.7224912121211,-830.91794371212109,-830.91794371212109,-830.91794371212109,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-836.98451611212113,-845.42583218712116,-845.42583218712116,-845.42583218712116,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-851.61373603512129,-860.30829159237123,-860.30829159237123,-860.30829159237123,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-866.61995351733117,-875.57534574129886,-875.57534574129886,-875.57534574129886,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-882.01324090475771,-891.23729489544439,-891.23729489544439,-891.23729489544439,-897.80394796217274,-897.80394796217274,-897.80394796217274,-897.80394796217274,-897.80394796217274,-897.80394796217274,-897.80394796217274,-897.80394796217274,{"$f":"-EK23*$G$24","v":-897.80394796217274},{"$f":"-EL23*$G$24","v":-907.30472357257997},{"$f":"-EM23*$G$24","v":-907.30472357257997}]
[null,"EFFECTIVE GROSS REVENUE",null,null,null,null,null,{"$f":"I25/Units_Commercial","v":33.206853146853142},{"$f":"SUM(I23:I24)","v":107922.27272727272},null,null,{"$f":"+L23+L24","v":0},{"$f":"+M23+M24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603.14685314685323,603.14685314685323,603.14685314685323,5706.439393939394,5706.439393939394,5706.439393939394,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,8993.5227272727261,9079.7727272727261,9079.7727272727261,9079.7727272727261,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9145.5143939393947,9234.3518939393944,9234.3518939393944,9234.3518939393944,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9301.4083939393931,9392.9110189393941,9392.9110189393941,9392.9110189393941,9461.3086489393918,9461.3086489393918,9461.3086489393918,9461.3086489393918,{"$f":"+BY23+BY24","v":9461.3086489393918},9461.3086489393918,9461.3086489393918,9461.3086489393918,9461.3086489393918,9555.556352689393,9555.556352689393,9555.556352689393,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9625.3219352893921,9722.397070151892,9722.397070151892,9722.397070151892,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9793.5579644038953,9893.5453533122691,9893.5453533122691,9893.5453533122691,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,9966.1294654493086,10069.116476024936,10069.116476024936,10069.116476024936,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10143.152270404713,10249.228891297611,10249.228891297611,10249.228891297611,10324.745401564986,10324.745401564986,10324.745401564986,10324.745401564986,10324.745401564986,10324.745401564986,10324.745401564986,10324.745401564986,{"$f":"+EK23+EK24","v":10324.745401564986},{"$f":"+EL23+EL24","v":10434.004321084669},{"$f":"+EM23+EM24","v":10434.004321084669}]
[]
[null,"COMMERCIAL EXPENSES"]
[null,"COMMERCIAL OPERATING EXPENSES",null,null,"% FIXED","Expense Growth","UNIT/YR",{"$f":"+H24","v":"/M2/YR"},"AMOUNT/YR"]
[null,"Common Area Maintenance",null,null,0,{"$f":"Underwriting!$D$126","v":0},{"$f":"I29/Units_BTR","v":25.324675324675322},2.1818181818181817,{"$f":"+H29*Units_Commercial","v":7090.9090909090901},null,null,{"$f":"$I29/12*L$9*(1+$F29)^(ROUNDUP(L$10/12,0)-1)","v":0},{"$f":"$I29/12*M$9*(1+$F29)^(ROUNDUP(M$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272.72727272727275,272.72727272727275,272.72727272727275,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,{"$f":"$I29/12*BY$9*(1+$F29)^(ROUNDUP(BY$10/12,0)-1)","v":590.90909090909088},590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,590.90909090909088,{"$f":"$I29/12*EK$9*(1+$F29)^(ROUNDUP(EK$10/12,0)-1)","v":590.90909090909088},590.90909090909088,590.90909090909088]
[null,"Management Fee",null,null,0,{"$f":"Underwriting!$D$126","v":0},{"$f":"I30/Units_BTR","v":21.103896103896105},1.8181818181818181,{"$f":"+H30*Units_Commercial","v":5909.090909090909},null,null,{"$f":"$I30/12*L$9*(1+$F30)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227.27272727272728,227.27272727272728,227.27272727272728,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244,492.42424242424244]
[null,"Insurance",null,null,0,{"$f":"Underwriting!$D$126","v":0},{"$f":"I31/Units_BTR","v":11.607142857142858},1,{"$f":"+H31*Units_Commercial","v":3250},null,null,{"$f":"$I31/12*L$9*(1+$F31)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125,125,125,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331,270.83333333333331]
[null,"Property Taxes",null,null,0,{"$f":"Underwriting!$D$126","v":0},{"$f":"I32/Units_BTR","v":73.86363636363636},6.3636363636363633,{"$f":"+H32*Units_Commercial","v":20681.81818181818},null,null,{"$f":"$I32/12*L$9*(1+$F32)^(ROUNDUP(L$10/12,0)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,795.45454545454538,795.45454545454538,795.45454545454538,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,{"$f":"$I32/12*BX$9*(1+$F32)^(ROUNDUP(BX$10/12,0)-1)","v":1723.4848484848483},1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,1723.4848484848483,{"$f":"$I32/12*EJ$9*(1+$F32)^(ROUNDUP(EJ$10/12,0)-1)","v":1723.4848484848483},1723.4848484848483,1723.4848484848483,1723.4848484848483]
[null,"TOTAL OPERATING EXPENSES",null,null,null,null,null,{"$f":"I33/Units_Commercial","v":11.363636363636362},{"$f":"SUM(I29:I32)","v":36931.818181818177},null,null,{"$f":"SUM(L29:L32)","v":0},{"$f":"SUM(M29:M32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1420.4545454545455,1420.4545454545455,1420.4545454545455,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(BY29:BY32)","v":3077.651515151515},3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,3077.651515151515,{"$f":"SUM(EK29:EK32)","v":3077.651515151515},{"$f":"SUM(EL29:EL32)","v":3077.651515151515},{"$f":"SUM(EM29:EM32)","v":3077.651515151515}]
[]
[null,"COMMERCIAL INCOME (Net of Expenses)",null,null,null,null,null,{"$f":"I35/Units_Commercial","v":21.843216783216782},{"$f":"I25-I33","v":70990.454545454544},null,null,{"$f":"L25-L33","v":0},{"$f":"M25-M33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-817.30769230769226,-817.30769230769226,-817.30769230769226,2628.787878787879,2628.787878787879,2628.787878787879,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,5915.8712121212111,6002.1212121212111,6002.1212121212111,6002.1212121212111,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6067.8628787878797,6156.7003787878793,6156.7003787878793,6156.7003787878793,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6223.7568787878781,6315.2595037878791,6315.2595037878791,6315.2595037878791,6383.6571337878768,6383.6571337878768,6383.6571337878768,6383.6571337878768,{"$f":"BY25-BY33","v":6383.6571337878768},6383.6571337878768,6383.6571337878768,6383.6571337878768,6383.6571337878768,6477.9048375378779,6477.9048375378779,6477.9048375378779,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6547.670420137877,6644.745555000377,6644.745555000377,6644.745555000377,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6715.9064492523803,6815.8938381607541,6815.8938381607541,6815.8938381607541,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6888.4779502977935,6991.4649608734208,6991.4649608734208,6991.4649608734208,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7065.5007552531979,7171.577376146096,7171.577376146096,7171.577376146096,7247.0938864134705,7247.0938864134705,7247.0938864134705,7247.0938864134705,7247.0938864134705,7247.0938864134705,7247.0938864134705,7247.0938864134705,{"$f":"EK25-EK33","v":7247.0938864134705},{"$f":"EL25-EL33","v":7356.3528059331538},{"$f":"EM25-EM33","v":7356.3528059331538}]
[]
[null,"COMMERCIAL LEASING COST RESERVE",null,"New Lease","Renewal Lease",null,null,"New Lease","Renewal Lease"]
[null,"ASSUMPTIONS",null,null,null,null,"CALCULATION"]
[null,"Renewal Probability",null,{"$f":"1-E39","v":0.30000000000000004},0.7,null,"Tenant Improvements",{"$f":"D41*Units_Commercial*D39","v":24375.000000000004},{"$f":"E41*Units_Commercial*E39","v":28131.25}]
[null,"Average Commercial Market Rent",null,{"$f":"ROUNDUP(E40,0)","v":25},{"$f":"H15","v":24.73076923076923},{"$f":"\"/\"&Unit_Type","v":"/M2"},"Leasing Commissions",{"$f":"(D40*Units_Commercial*D43*D42)*D39","v":14625.000000000002},{"$f":"(E40*Units_Commercial*E43*E42)*E39","v":15753.499999999998}]
[null,"Tenant Improvements",null,{"$f":"D40","v":25},{"$f":"E40/2","v":12.365384615384615},{"$f":"\"/\"&Unit_Type","v":"/M2"},"Total Leasing Costs",{"$f":"SUM(H39:H40)","v":39000.000000000007},{"$f":"SUM(I39:I40)","v":43884.75}]
[null,"Leasing Commissions",null,0.06,0.04,null,"Leasing Cost/Yr",{"$f":"H41/D43","v":3900.0000000000009},{"$f":"I41/E43","v":6269.25}]
[null,"Lease Term",null,10,7]
[]
[null,"Commercial Leasing Cost Reserves",null,null,null,null,null,{"$f":"I45/Units_Commercial","v":3.129},{"$f":"I42+H42","v":10169.25}]

{"sheet":"Detail Expenses","index":4,"n_rows":135,"n_cols":7,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"UPPER(Investment_Name)","v":"NORTH SYDNEY APT RENEWAL"},null,null,null,null,"DETAILED OPERATING EXPENSES"]
[]
[]
[null,"Expense Ratio:",{"$f":"Underwriting!G140","v":0.22365408597345229},null,null,"Untrended Value:",{"$f":"Valuation_Untrended","v":59897077.132467546}]
[]
[]
[null,"EXPENSES - DETAILED UNDERWRITING"]
[null,"CONTROLLABLE EXPENSES"]
[null,{"$f":"UPPER(Underwriting!B130)","v":"REPAIRS AND MAINTENANCE"},null,null,"$","Per Unit",{"$f":"\"Per \"&Unit_Type","v":"Per M2"}]
[null,"R&M General"]
[null,"General maintenance",null,null,25000,{"$f":"E12/Units_BTR","v":89.285714285714292},{"$f":"E12/Units_SF_M2","v":0.69637883008356549}]
[null,"Maintenance supplies",null,null,25000,{"$f":"E13/Units_BTR","v":89.285714285714292},{"$f":"E13/Units_SF_M2","v":0.69637883008356549}]
[null,"Elevators",null,null,25000,{"$f":"E14/Units_BTR","v":89.285714285714292},{"$f":"E14/Units_SF_M2","v":0.69637883008356549}]
[null,"Furniture",null,null,25000,{"$f":"E15/Units_BTR","v":89.285714285714292},{"$f":"E15/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,5000,{"$f":"E16/Units_BTR","v":17.857142857142858},{"$f":"E16/Units_SF_M2","v":0.1392757660167131}]
[null,{"$f":"\"Sub-Total \"&B11","v":"Sub-Total R&M General"},null,null,{"$f":"SUM(E12:E16)","v":105000},{"$f":"SUM(F12:F16)","v":375},{"$f":"SUM(G12:G16)","v":2.9247910863509752}]
[null,"R & M-Apartments"]
[null,"General cleaning",null,null,25000,{"$f":"E19/Units_BTR","v":89.285714285714292},{"$f":"E19/Units_SF_M2","v":0.69637883008356549}]
[null,"Cleaning supplies",null,null,25000,{"$f":"E20/Units_BTR","v":89.285714285714292},{"$f":"E20/Units_SF_M2","v":0.69637883008356549}]
[null,"General repair",null,null,25000,{"$f":"E21/Units_BTR","v":89.285714285714292},{"$f":"E21/Units_SF_M2","v":0.69637883008356549}]
[null,"Painting",null,null,25000,{"$f":"E22/Units_BTR","v":89.285714285714292},{"$f":"E22/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,5000,{"$f":"E23/Units_BTR","v":17.857142857142858},{"$f":"E23/Units_SF_M2","v":0.1392757660167131}]
[null,{"$f":"\"Sub-Total \"&B18","v":"Sub-Total R & M-Apartments"},null,null,{"$f":"SUM(E19:E23)","v":105000},{"$f":"SUM(F19:F23)","v":375},{"$f":"SUM(G19:G23)","v":2.9247910863509752}]
[null,"Landscaping"]
[null,"Landscaping maintenance",null,null,25000,{"$f":"E26/Units_BTR","v":89.285714285714292},{"$f":"E26/Units_SF_M2","v":0.69637883008356549}]
[null,"Landscaping materials",null,null,25000,{"$f":"E27/Units_BTR","v":89.285714285714292},{"$f":"E27/Units_SF_M2","v":0.69637883008356549}]
[null,"Pool maintenance",null,null,25000,{"$f":"E28/Units_BTR","v":89.285714285714292},{"$f":"E28/Units_SF_M2","v":0.69637883008356549}]
[null,"Exterminating",null,null,25000,{"$f":"E29/Units_BTR","v":89.285714285714292},{"$f":"E29/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,5000,{"$f":"E30/Units_BTR","v":17.857142857142858},{"$f":"E30/Units_SF_M2","v":0.1392757660167131}]
[null,{"$f":"\"Sub-Total \"&B25","v":"Sub-Total Landscaping"},null,null,{"$f":"SUM(E26:E30)","v":105000},{"$f":"SUM(F26:F30)","v":375},{"$f":"SUM(G26:G30)","v":2.9247910863509752}]
[]
[null,{"$f":"\"Total \"&PROPER(B10)&\" Cost\"","v":"Total Repairs And Maintenance Cost"},null,null,{"$f":"+E31+E24+E17","v":315000},{"$f":"SUM(F12:F32)","v":2250},{"$f":"SUM(G12:G32)","v":17.548746518105851}]
[]
[null,{"$f":"UPPER(Underwriting!B131)","v":"PAYROLL"},"Qty","Salary","$","Per Unit",{"$f":"G10","v":"Per M2"}]
[null,"Business manager",1,70000,{"$f":"D36*C36","v":70000},{"$f":"E36/Units_BTR","v":250},{"$f":"E36/Units_SF_M2","v":1.9498607242339834}]
[null,"Assistant manager",1,50000,{"$f":"D37*C37","v":50000},178.57142857142858,1.392757660167131]
[null,"Leasing director",0,0,0,0,0]
[null,"Leasing agent",2,37500,75000,267.85714285714283,2.0891364902506964]
[null,"Concierge",0,0,0,0,0]
[null,"Maintenance supervisor",1,40000,40000,142.85714285714286,1.1142061281337048]
[null,"Asst. maint. Technician",1,32000,32000,114.28571428571429,0.89136490250696376]
[null,"Painter",0,0,0,0,0]
[null,"Porter",1,30000,30000,107.14285714285714,0.83565459610027859]
[null,"Housekeeper",0,0,0,0,0]
[null,"Other",0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C36:C46)","v":7},{"$f":"SUM(D36:D46)","v":259500},{"$f":"SUM(E36:E46)","v":297000},{"$f":"SUM(F36:F46)","v":1060.7142857142858},{"$f":"SUM(G36:G46)","v":8.2729805013927571}]
[null,"Benefits, taxes, etc.",0.3,null,{"$f":"C48*E47","v":89100},{"$f":"E48/Units_BTR","v":318.21428571428572},{"$f":"E48/Units_SF_M2","v":2.4818941504178271}]
[null,"Bonuses",0.3,100,{"$f":"D49*C49*Units_BTR","v":8400},{"$f":"E49/Units_BTR","v":30},{"$f":"E49/Units_SF_M2","v":0.23398328690807799}]
[null,{"$f":"\"Total \"&PROPER(B35)&\" Cost\"","v":"Total Payroll Cost"},null,null,{"$f":"SUM(E47:E49)","v":394500},{"$f":"SUM(F47:F49)","v":1408.9285714285716},{"$f":"SUM(G47:G49)","v":10.988857938718663}]
[]
[null,{"$f":"UPPER(Underwriting!B132)","v":"GENERAL & ADMINISTRATIVE"},null,null,"$","Per Unit",{"$f":"G35","v":"Per M2"}]
[null,"Office supplies",null,null,10000,{"$f":"E53/Units_BTR","v":35.714285714285715},{"$f":"E53/Units_SF_M2","v":0.2785515320334262}]
[null,"Telephone",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Computers",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Office equipment",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Permits & inspection",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Uniforms",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Travel",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Professional fees",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Employee training",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"HOA Dues",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Other",null,null,5000,17.857142857142858,0.1392757660167131]
[null,{"$f":"\"Total \"&PROPER(B52)&\" Cost\"","v":"Total General & Administrative Cost"},null,null,{"$f":"SUM(E53:E63)","v":240000},{"$f":"SUM(F53:F63)","v":857.14285714285734},{"$f":"SUM(G53:G63)","v":6.6852367688022287}]
[]
[null,{"$f":"UPPER(Underwriting!B133)","v":"MARKETING"},null,null,"$","Per Unit",{"$f":"G52","v":"Per M2"}]
[null,"Promotion / Common area programming ",null,null,25000,{"$f":"E67/Units_BTR","v":89.285714285714292},{"$f":"E67/Units_SF_M2","v":0.69637883008356549}]
[null,"Web site, etc.",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Apartment locator fees",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Brochures",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Media",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Other",null,null,5000,17.857142857142858,0.1392757660167131]
[null,{"$f":"\"Total \"&PROPER(B66)&\" Cost\"","v":"Total Marketing Cost"},null,null,{"$f":"SUM(E67:E72)","v":130000},{"$f":"SUM(F67:F72)","v":464.28571428571428},{"$f":"SUM(G67:G72)","v":3.6211699164345408}]
[]
[null,{"$f":"UPPER(Underwriting!B134)","v":"UTILITIES"},null,null,"$","Per Unit",{"$f":"G66","v":"Per M2"}]
[null,"Electricity-common areas",null,null,25000,{"$f":"E76/Units_BTR","v":89.285714285714292},{"$f":"E76/Units_SF_M2","v":0.69637883008356549}]
[null,"Electricity-vacant apartments",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Electricity-models",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Electricity-recovery",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Water and sewer-house",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Water and sewer-apartments",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Water and sewer-recovery",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Natural gas",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Natural gas recovery",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Trash removal",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Trash removal recovery",null,null,25000,89.285714285714292,0.69637883008356549]
[null,"Other",null,null,5000,17.857142857142858,0.1392757660167131]
[null,{"$f":"\"Total \"&PROPER(B75)&\" Cost\"","v":"Total Utilities Cost"},null,null,{"$f":"SUM(E76:E87)","v":280000},{"$f":"SUM(F76:F87)","v":1000.0000000000003},{"$f":"SUM(G76:G87)","v":7.7994428969359335}]
[]
[null,{"$f":"UPPER(Underwriting!B135)","v":"CONTRACT SERVICES"},null,null,"$","Per Unit",{"$f":"G75","v":"Per M2"}]
[null,"Alarm Monitoring",null,null,25000,{"$f":"E91/Units_BTR","v":89.285714285714292},{"$f":"E91/Units_SF_M2","v":0.69637883008356549}]
[null,"Elevator Service",null,null,25000,{"$f":"E92/Units_BTR","v":89.285714285714292},{"$f":"E92/Units_SF_M2","v":0.69637883008356549}]
[null,"HOA Management",null,null,25000,{"$f":"E93/Units_BTR","v":89.285714285714292},{"$f":"E93/Units_SF_M2","v":0.69637883008356549}]
[null,"Snow Removal Service",null,null,25000,{"$f":"E94/Units_BTR","v":89.285714285714292},{"$f":"E94/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,5000,{"$f":"E95/Units_BTR","v":17.857142857142858},{"$f":"E95/Units_SF_M2","v":0.1392757660167131}]
[null,{"$f":"\"Total \"&PROPER(B90)&\" Cost\"","v":"Total Contract Services Cost"},null,null,{"$f":"SUM(E91:E95)","v":105000},{"$f":"SUM(F91:F95)","v":375},{"$f":"SUM(G91:G95)","v":2.9247910863509752}]
[]
[null,{"$f":"UPPER(Underwriting!B136)","v":"CAPITAL RESERVES"},null,null,"$","Per Unit",{"$f":"G90","v":"Per M2"}]
[null,{"$f":"Underwriting!B136&\" per Unit\"","v":"Capital Reserves per Unit"},null,null,null,400]
[null,"Turnover Assumption",null,null,null,0.5]
[null,{"$f":"\"Total \"&PROPER(B98)&\" Cost\"","v":"Total Capital Reserves Cost"},null,null,{"$f":"F101*Units_BTR","v":56000},{"$f":"F99*F100","v":200},{"$f":"F101/Underwriting!D107","v":1.5598885793871866}]
[]
[null,"Total Controllable Expenses",null,null,{"$f":"+OpEx_7_Det+OpEx_6_Det+OpEx_5_Det+OpEx_4_Det+OpEx_3_Det+OpEx_2_Det+OpEx_1_Det","v":1520500},{"$f":"E103/Units_BTR","v":5430.3571428571431},{"$f":"E103/Units_SF_M2","v":42.353760445682454}]
[]
[null,"FIXED EXPENSES"]
[null,{"$f":"UPPER(Underwriting!B137)","v":"MANAGEMENT FEE"},null,null,"$","Per Unit",{"$f":"G98","v":"Per M2"}]
[null,"Management Fee Percentage",null,"(See Underwriting Tab)",null,{"$f":"Underwriting!G137","v":0.03}]
[null,{"$f":"\"Total \"&PROPER(B106)&\" Cost\"","v":"Total Management Fee Cost"},null,null,{"$f":"OpEx_MgtFee","v":127301.72914285716},{"$f":"E108/Units_BTR","v":454.64903265306128},{"$f":"E108/Units_SF_M2","v":3.5460091683247121}]
[]
[null,{"$f":"UPPER(Underwriting!B138)","v":"INSURANCE"},null,null,"$","Per Unit",{"$f":"G106","v":"Per M2"}]
[null,"Liability",null,null,25000,{"$f":"E111/Units_BTR","v":89.285714285714292},{"$f":"E111/Units_SF_M2","v":0.69637883008356549}]
[null,"Personal property",null,null,25000,{"$f":"E112/Units_BTR","v":89.285714285714292},{"$f":"E112/Units_SF_M2","v":0.69637883008356549}]
[null,"Prop & casualty",null,null,25000,{"$f":"E113/Units_BTR","v":89.285714285714292},{"$f":"E113/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,25000,{"$f":"E114/Units_BTR","v":89.285714285714292},{"$f":"E114/Units_SF_M2","v":0.69637883008356549}]
[null,"Other",null,null,5000,{"$f":"E115/Units_BTR","v":17.857142857142858},{"$f":"E115/Units_SF_M2","v":0.1392757660167131}]
[null,{"$f":"\"Total \"&PROPER(B110)&\" Cost\"","v":"Total Insurance Cost"},null,null,{"$f":"SUM(E111:E115)","v":105000},{"$f":"SUM(F111:F115)","v":375},{"$f":"SUM(G111:G115)","v":2.9247910863509752}]
[]
[null,{"$f":"UPPER(Underwriting!B139)","v":"PROPERTY TAXES"},null,null,"Rate","Value","Value Adj."]
[null,"City",null,null,0.46190999999999999,50000000,0.75]
[null,"School District",null,null,1.46,50000000,{"$f":"$G$119","v":0.75}]
[null,"County",null,null,0.23749999999999999,50000000,{"$f":"$G$119","v":0.75}]
[null,"State",null,null,8.6343000000000003E-2,50000000,{"$f":"$G$119","v":0.75}]
[null,"Franchise Tax",null,null,0.33100000000000002,{"$f":"Underwriting!I123","v":4243390.9714285722},1]
[]
[null,{"$f":"PROPER(B118)","v":"Property Taxes"},null,null,"$","Per Unit",{"$f":"G110","v":"Per M2"}]
[null,{"$f":"B119","v":"City"},null,null,{"$f":"(E119/100)*(F119*G119)","v":173216.25},{"$f":"E126/Units_BTR","v":618.62946428571433},{"$f":"E126/Units_SF_M2","v":4.8249651810584959}]
[null,{"$f":"B120","v":"School District"},null,null,{"$f":"(E120/100)*(F120*G120)","v":547500},{"$f":"E127/Units_BTR","v":1955.3571428571429},{"$f":"E127/Units_SF_M2","v":15.250696378830083}]
[null,{"$f":"B121","v":"County"},null,null,{"$f":"(E121/100)*(F121*G121)","v":89062.5},{"$f":"E128/Units_BTR","v":318.08035714285717},{"$f":"E128/Units_SF_M2","v":2.4808495821727021}]
[null,{"$f":"B122","v":"State"},null,null,{"$f":"(E122/100)*(F122*G122)","v":32378.625},{"$f":"E129/Units_BTR","v":115.63794642857142},{"$f":"E129/Units_SF_M2","v":0.90191155988857941}]
[null,{"$f":"B123","v":"Franchise Tax"},null,null,{"$f":"(E123/100)*(F123*G123)","v":14045.624115428574},{"$f":"E130/Units_BTR","v":50.162943269387767},{"$f":"E130/Units_SF_M2","v":0.39124301157182656}]
[null,{"$f":"\"Total \"&PROPER(B118)&\" Cost\"","v":"Total Property Taxes Cost"},null,null,{"$f":"SUM(E126:E130)","v":856202.99911542854},{"$f":"SUM(F126:F130)","v":3057.8678539836737},{"$f":"SUM(G126:G130)","v":23.849665713521688}]
[]
[null,"Total Fixed Expenses",null,null,{"$f":"+OpEx_Tax_Det+OpEx_Ins_Det+OpEx_MgtFee_Det","v":1088504.7282582857},{"$f":"E133/Units_BTR","v":3887.5168866367344},{"$f":"E133/Units_SF_M2","v":30.320465968197372}]
[]
[null,"Total Operating Expense",null,null,{"$f":"+E133+E103","v":2609004.7282582857},{"$f":"E135/Units_BTR","v":9317.874029493878},{"$f":"E135/Units_SF_M2","v":72.674226413879822}]

{"sheet":"Data","index":5,"n_rows":21,"n_cols":37,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"BACKEND SETTINGS"]
[null,{"$f":"Underwriting!B21","v":"INVESTMENT PERIOD CASH FLOWS"},null,null,null,null,"Example"]
[null,"S-Curve Steepness",null,null,6,null,null,null,null,null,null,null,{"$f":"H6","v":"2018-01-31"},{"$f":"EOMONTH(M4,1)","v":"2018-02-28"},"2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30",{"$f":"EOMONTH(U4,1)","v":"2018-10-31"},"2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31",{"$f":"EOMONTH(AJ4,1)","v":"2020-01-31"}]
[null,10,10,null,null,null,"Amount","Start","End","Mo","Type","Std",1,{"$f":"M5+1","v":2},3,4,5,6,7,8,9,{"$f":"U5+1","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"AJ5+1","v":25}]
[null,9,9,null,null,null,1000000,"2018-01-31",{"$f":"AK4","v":"2020-01-31"},25,"S-Curve",{"$f":"J6/E4","v":4.166666666666667},{"$f":"+IF(AND($K6=\"Flat\",M$4>=$H6,M$4<=$I6),$G6/$J6,0)+IF(AND($K6=\"S-Curve\",M$4>=$H6,M$4<=$I6),(_xlfn.NORM.DIST((YEAR(M$4)-YEAR($H6))*12+MONTH(M$4)-MONTH($H6)+1,$J6/2,$L6,TRUE)-_xlfn.NORM.DIST((YEAR(M$4)-YEAR($H6))*12+MONTH(M$4)-MONTH($H6),$J6/2,$L6,TRUE))/(1-2*_xlfn.NORM.DIST(0,$J6/2,$L6,TRUE))*$G6,0)","v":1544.3394461531143},{"$f":"+IF(AND($K6=\"Flat\",N$4>=$H6,N$4<=$I6),$G6/$J6,0)+IF(AND($K6=\"S-Curve\",N$4>=$H6,N$4<=$I6),(_xlfn.NORM.DIST((YEAR(N$4)-YEAR($H6))*12+MONTH(N$4)-MONTH($H6)+1,$J6/2,$L6,TRUE)-_xlfn.NORM.DIST((YEAR(N$4)-YEAR($H6))*12+MONTH(N$4)-MONTH($H6),$J6/2,$L6,TRUE))/(1-2*_xlfn.NORM.DIST(0,$J6/2,$L6,TRUE))*$G6,0)","v":2985.7345133916106},{"$f":"+IF(AND($K6=\"Flat\",O$4>=$H6,O$4<=$I6),$G6/$J6,0)+IF(AND($K6=\"S-Curve\",O$4>=$H6,O$4<=$I6),(_xlfn.NORM.DIST((YEAR(O$4)-YEAR($H6))*12+MONTH(O$4)-MONTH($H6)+1,$J6/2,$L6,TRUE)-_xlfn.NORM.DIST((YEAR(O$4)-YEAR($H6))*12+MONTH(O$4)-MONTH($H6),$J6/2,$L6,TRUE))/(1-2*_xlfn.NORM.DIST(0,$J6/2,$L6,TRUE))*$G6,0)","v":5450.8186218771189},{"$f":"+IF(AND($K6=\"Flat\",P$4>=$H6,P$4<=$I6),$G6/$J6,0)+IF(AND($K6=\"S-Curve\",P$4>=$H6,P$4<=$I6),(_xlfn.NORM.DIST((YEAR(P$4)-YEAR($H6))*12+MONTH(P$4)-MONTH($H6)+1,$J6/2,$L6,TRUE)-_xlfn.NORM.DIST((YEAR(P$4)-YEAR($H6))*12+MONTH(P$4)-MONTH($H6),$J6/2,$L6,TRUE))/(1-2*_xlfn.NORM.DIST(0,$J6/2,$L6,TRUE))*$G6,0)","v":9396.6877681614151},{"$f":"+IF(AND($K6=\"Flat\",Q$4>=$H6,Q$4<=$I6),$G6/$J6,0)+IF(AND($K6=\"S-Curve\",Q$4>=$H6,Q$4<=$I6),(_xlfn.NORM.DIST((YEAR(Q$4)-YEAR($H6))*12+MONTH(Q$4)-MONTH($H6)+1,$J6/2,$L6,TRUE)-_xlfn.NORM.DIST((YEAR(Q$4)-YEAR($H6))*12+MONTH(Q$4)-MONTH($H6),$J6/2,$L6,TRUE))/(1-2*_xlfn.NORM.DIST(0,$J6/2,$L6,TRUE))*$G6,0)","v":15296.453551937133},23513.102062249949,34129.711659858258,46779.877223665448,60546.566553706223,73998.705904511255,85401.014354287341,93069.275260365757,95775.426159670722,93069.275260365815,85401.014354287297,73998.705904511226,60546.566553706223,46779.877223665513,34129.711659858265,23513.102062249942,15296.453551937057,9396.6877681614442,5450.8186218771325,2985.7345133915878,1544.3394461531182]
[null,8,8]
[null,7,7]
[null,6,6]
[null,5,5]
[null,4,4]
[null,3,3]
[null,2,2]
[null,"1 (Flat)",1]
[]
[]
[null,"Sensitivity Metrics",null,null,null,null,"Home Type"]
[null,{"$f":"+Underwriting!C285","v":"Vacancy"},null,null,null,null,"Duplex (Attached)"]
[null,{"$f":"+Underwriting!G285","v":"Exit Cap Rate"},null,null,null,null,"Triplex (Attached)"]
[null,{"$f":"+Underwriting!C294","v":"Inc. Growth"},null,null,null,null,"4+ (Attached)"]
[null,{"$f":"+Underwriting!G294","v":"Rental Growth Begin"},null,null,null,null,"Detached"]