{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Introduction","Assumptions","Rent Roll","Monthly Cash Flow","Annual Cash Flow"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"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":"Introduction","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Assumptions","index":1,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Assumptions"]
[]
[null,"Assumptions",null,null,"Expense Name","Annual $/SF",null,"Uses and Sources","$","$/SF"]
[null,"Acquisition Date","2020-06-01",null,"Insurance",0.5,null,"Sources:"]
[null,"Expense Growth",0.02,null,"Snow Removal",1.5,null,"Loan",{"$f":"+I10*0.75","v":1875000},{"$f":"I5/'Rent Roll'!$D$9","v":1.2234910277324633}]
[null,"General Vacancy",0.05,null,"Summer Maintenance",0.25,null,"Equity",{"$f":"I7-I5","v":645000},{"$f":"I6/'Rent Roll'!$D$9","v":0.42088091353996737}]
[null,"Expense Growth",0.03,null,"Property Taxes",3,null,"Total Sources",{"$f":"I16","v":2520000},{"$f":"I7/'Rent Roll'!$D$9","v":1.6443719412724307}]
[null,"Going-in Cap Rate",{"$f":"'Annual Cash Flow'!D55/I10","v":3.9941111052349688E-2},null,"Hydro",1]
[null,"Exit Cap Rate",0.06,null,"Operating Expense (Ground)",4.0564549095428806,null,"Uses:"]
[null,"Disposition Costs",0.02,null,null,null,null,"Purchase Price",2500000,{"$f":"I10/'Rent Roll'!$D$9","v":1.6313213703099512}]
[null,"Holding Period (Yr)",5,null,null,null,null,"Closing Cost",10000,{"$f":"I11/'Rent Roll'!$D$9","v":6.5252854812398045E-3}]
[null,null,null,null,null,null,null,"Legal",10000,{"$f":"I12/'Rent Roll'!$D$9","v":6.5252854812398045E-3}]
[null,"Debt Assumptions",null,null,null,null,null,"Working Capital",0,{"$f":"I13/'Rent Roll'!$D$9","v":0}]
[null,"LTV",{"$f":"I5/I7","v":0.74404761904761907},null,null,null,null,"Mortgage Brokerage Fee",0,{"$f":"I14/'Rent Roll'!$D$9","v":0}]
[null,"Interest-Only (Month)",0,null,null,null,null,"DD Fees",0,{"$f":"I15/'Rent Roll'!$D$9","v":0}]
[null,"Amortization (Month)",300,null,null,null,null,"Total Uses",{"$f":"SUM(I10:I15)","v":2520000},{"$f":"I16/'Rent Roll'!$D$9","v":1.6443719412724307}]
[null,"Interest Rate",2.75E-2]
[null,null,null,null,null,null,null,"Return Metrics"]
[null,null,null,null,null,null,null,{"$f":"+'Monthly Cash Flow'!B96","v":"Deal Level IRR"},null,{"$f":"+'Monthly Cash Flow'!D96","v":0.12285473942756653}]
[null,null,null,null,null,null,null,{"$f":"+'Monthly Cash Flow'!B97","v":"Multiple"},null,{"$f":"+'Monthly Cash Flow'!D97","v":1.7921969359087881}]
[null,null,null,null,null,null,null,{"$f":"+'Monthly Cash Flow'!B98","v":"Net Profit"},null,{"$f":"+'Monthly Cash Flow'!D98","v":510967.02366116841}]
[null,null,null,null,null,null,null,{"$f":"+'Monthly Cash Flow'!B99","v":"Capital"},null,{"$f":"+'Monthly Cash Flow'!D99","v":645000}]

{"sheet":"Rent Roll","index":2,"n_rows":9,"n_cols":36,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Rent Roll"]
[]
[null,"#","Suite","Leased / Spec","Tenant","SF","% of Total","Annual $/SF","Annual Increase %","Lease Start Date","Lease End Date","Remaining Term","Reimbursement Annual $/SF",null,"Rollover Annual $/SF","Annual Rent Increase %","Downtime ","Renewal Probability","Lease Length (Mo.)","Reimbursement Annual $/SF","New TI","Renew TI","New LC","Renew LC","Free Rent New (Mo.)","Free Rent Renew (Mo.)",null,null,"Underewritten Downtime","Downtime Start Date","Downtime End Date","Underewritten Free Time","Free Rent Start Date","Free Rent End Date","Underwritten TI","Underwritten Leasing Commissions"]
[null,1,100,500,"ABC",6554,{"$f":"+F4/$F$9","v":0.35270692067592296},12.5,0.02,"2019-06-01","2024-08-01",{"$f":"ROUND((K4-J4)/365.25,1)","v":5.2},8.4540000000000006,null,13.5,0.02,12,0.5,{"$f":"5*12","v":60},9,25,10,0.03,1.4999999999999999E-2,1,1,null,null,{"$f":"ROUND((1-R4)*Q4,0)","v":6},{"$f":"MAX(K4,Assumptions!$C$4)","v":"2024-08-01"},{"$f":"IF(AD4=Assumptions!$C$4,EOMONTH(AD4,AC4-1),EOMONTH(AD4,AC4))","v":"2025-02-28"},{"$f":"ROUND(R4*Z4+(1-R4)*Y4,0)","v":1},{"$f":"+AE4","v":"2025-02-28"},{"$f":"EOMONTH(AG4,AF4)","v":"2025-03-31"},{"$f":"(R4*V4+(1-R4)*U4)*F4","v":114695},{"$f":"(R4*X4+(1-R4)*W4)*(O4*F4*S4/12)","v":9953.8874999999989}]
[null,{"$f":"+B4+1","v":2},200,750,"EFG",4337,{"$f":"+F5/$F$9","v":0.23339791195780862},10.199999999999999,0.02,"2017-07-01","2024-08-01",{"$f":"ROUND((K5-J5)/365.25,1)","v":7.1},8.4540000000000006,null,11.12,0.02,12,0.5,{"$f":"5*12","v":60},9,25,10,0.03,1.4999999999999999E-2,1,1,null,null,{"$f":"ROUND((1-R5)*Q5,0)","v":6},{"$f":"MAX(K5,Assumptions!$C$4)","v":"2024-08-01"},{"$f":"IF(AD5=Assumptions!$C$4,EOMONTH(AD5,AC5-1),EOMONTH(AD5,AC5))","v":"2025-02-28"},{"$f":"ROUND(R5*Z5+(1-R5)*Y5,0)","v":1},{"$f":"+AE5","v":"2025-02-28"},{"$f":"EOMONTH(AG5,AF5)","v":"2025-03-31"},{"$f":"(R5*V5+(1-R5)*U5)*F5","v":75897.5},{"$f":"(R5*X5+(1-R5)*W5)*(O5*F5*S5/12)","v":5425.5869999999995}]
[null,{"$f":"+B5+1","v":3},300,875,"ASD",4626,0.2489505973522764,6.12,0.02,"2020-03-01","2024-08-01",4.4000000000000004,8.4540000000000006,null,6.63,0.02,12,0.5,60,9,25,10,0.03,1.4999999999999999E-2,1,1,null,null,6,{"$f":"MAX(K6,Assumptions!$C$4)","v":"2024-08-01"},{"$f":"IF(AD6=Assumptions!$C$4,EOMONTH(AD6,AC6-1),EOMONTH(AD6,AC6))","v":"2025-02-28"},1,"2025-02-28","2025-03-31",80955,3450.4177499999996]
[null,4,400,1050,"Vacant",2465,0.13265525777634271,12.75,0.02,null,null,0,null,null,13.75,0.02,12,0,60,9,20,10,0.03,1.4999999999999999E-2,1,1,null,null,12,{"$f":"MAX(K7,Assumptions!$C$4)","v":"2020-06-01"},{"$f":"IF(AD7=Assumptions!$C$4,EOMONTH(AD7,AC7-1),EOMONTH(AD7,AC7))","v":"2021-05-31"},1,"2021-05-31","2021-06-30",{"$f":"(R7*V7+(1-R7)*U7)*F7","v":49300},5084.0625]
[null,5,500,1300,"Vacant",600,3.2289312237649338E-2,12.75,0.02,null,null,0,null,null,13.75,0.02,12,0,60,9,20,10,0.03,1.4999999999999999E-2,1,1,null,null,{"$f":"ROUND((1-R8)*Q8,0)","v":12},{"$f":"MAX(K8,Assumptions!$C$4)","v":"2020-06-01"},{"$f":"IF(AD8=Assumptions!$C$4,EOMONTH(AD8,AC8-1),EOMONTH(AD8,AC8))","v":"2021-05-31"},1,"2021-05-31","2021-06-30",12000,1237.5]
[null,"Total",null,{"$f":"SUMPRODUCT(C4:C8,D4:D8)","v":1532500},{"$f":"SUMPRODUCT(E4:E8,C4:C8)","v":0},{"$f":"SUM(F4:F8)","v":18582},{"$f":"SUM(G4:G8)","v":1}]

{"sheet":"Monthly Cash Flow","index":3,"n_rows":99,"n_cols":65,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Monthly Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Year",0,{"$f":"ROUNDUP(D4/12,0)","v":1},{"$f":"ROUNDUP(E4/12,0)","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,null,"STOP"]
[null,"Month",0,{"$f":"+C4+1","v":1},{"$f":"+D4+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,null,"STOP"]
[null,"Date",{"$f":"+Assumptions!C4","v":"2020-06-01"},{"$f":"EOMONTH(C5,0)","v":"2020-06-30"},{"$f":"EOMONTH(D5,1)","v":"2020-07-31"},{"$f":"EOMONTH(E5,1)","v":"2020-08-31"},"2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","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",null,"STOP"]
[null,"GROSS POTENTIAL REVENUE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+'Rent Roll'!E4","v":"ABC"},null,{"$f":"(D5>='Rent Roll'!$J$4)*(D5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AD$4)*(D5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(E5>='Rent Roll'!$J$4)*(E5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AD$4)*(E5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(F5>='Rent Roll'!$J$4)*(F5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AD$4)*(F5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(G5>='Rent Roll'!$J$4)*(G5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AD$4)*(G5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(H5>='Rent Roll'!$J$4)*(H5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AD$4)*(H5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(I5>='Rent Roll'!$J$4)*(I5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AD$4)*(I5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(J5>='Rent Roll'!$J$4)*(J5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AD$4)*(J5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(K5>='Rent Roll'!$J$4)*(K5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AD$4)*(K5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(L5>='Rent Roll'!$J$4)*(L5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AD$4)*(L5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(M5>='Rent Roll'!$J$4)*(M5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AD$4)*(M5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(N5>='Rent Roll'!$J$4)*(N5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AD$4)*(N5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(O5>='Rent Roll'!$J$4)*(O5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AD$4)*(O5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":6963.625},{"$f":"(P5>='Rent Roll'!$J$4)*(P5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AD$4)*(P5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(Q5>='Rent Roll'!$J$4)*(Q5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AD$4)*(Q5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(R5>='Rent Roll'!$J$4)*(R5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AD$4)*(R5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(S5>='Rent Roll'!$J$4)*(S5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AD$4)*(S5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(T5>='Rent Roll'!$J$4)*(T5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AD$4)*(T5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(U5>='Rent Roll'!$J$4)*(U5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AD$4)*(U5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(V5>='Rent Roll'!$J$4)*(V5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AD$4)*(V5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(W5>='Rent Roll'!$J$4)*(W5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AD$4)*(W5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(X5>='Rent Roll'!$J$4)*(X5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AD$4)*(X5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(Y5>='Rent Roll'!$J$4)*(Y5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AD$4)*(Y5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(Z5>='Rent Roll'!$J$4)*(Z5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AD$4)*(Z5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(AA5>='Rent Roll'!$J$4)*(AA5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AD$4)*(AA5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":7102.8975},{"$f":"(AB5>='Rent Roll'!$J$4)*(AB5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AD$4)*(AB5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AC5>='Rent Roll'!$J$4)*(AC5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AD$4)*(AC5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AD5>='Rent Roll'!$J$4)*(AD5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AD$4)*(AD5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AE5>='Rent Roll'!$J$4)*(AE5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AD$4)*(AE5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AF5>='Rent Roll'!$J$4)*(AF5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AD$4)*(AF5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AG5>='Rent Roll'!$J$4)*(AG5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AD$4)*(AG5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AH5>='Rent Roll'!$J$4)*(AH5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AD$4)*(AH5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AI5>='Rent Roll'!$J$4)*(AI5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AD$4)*(AI5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AJ5>='Rent Roll'!$J$4)*(AJ5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AD$4)*(AJ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AK5>='Rent Roll'!$J$4)*(AK5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AD$4)*(AK5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AL5>='Rent Roll'!$J$4)*(AL5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AD$4)*(AL5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AM5>='Rent Roll'!$J$4)*(AM5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AD$4)*(AM5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":7244.9554500000004},{"$f":"(AN5>='Rent Roll'!$J$4)*(AN5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AD$4)*(AN5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AO5>='Rent Roll'!$J$4)*(AO5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AD$4)*(AO5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AP5>='Rent Roll'!$J$4)*(AP5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AD$4)*(AP5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AQ5>='Rent Roll'!$J$4)*(AQ5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AD$4)*(AQ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AR5>='Rent Roll'!$J$4)*(AR5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AD$4)*(AR5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AS5>='Rent Roll'!$J$4)*(AS5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AD$4)*(AS5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AT5>='Rent Roll'!$J$4)*(AT5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AD$4)*(AT5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AU5>='Rent Roll'!$J$4)*(AU5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AD$4)*(AU5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AV5>='Rent Roll'!$J$4)*(AV5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AD$4)*(AV5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AW5>='Rent Roll'!$J$4)*(AW5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AD$4)*(AW5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AX5>='Rent Roll'!$J$4)*(AX5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AD$4)*(AX5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AY5>='Rent Roll'!$J$4)*(AY5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AD$4)*(AY5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":7389.8545589999994},{"$f":"(AZ5>='Rent Roll'!$J$4)*(AZ5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AD$4)*(AZ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":7537.6516501799997},{"$f":"(BA5>='Rent Roll'!$J$4)*(BA5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AD$4)*(BA5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":7537.6516501799997},{"$f":"(BB5>='Rent Roll'!$J$4)*(BB5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AD$4)*(BB5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BC5>='Rent Roll'!$J$4)*(BC5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AD$4)*(BC5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BD5>='Rent Roll'!$J$4)*(BD5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AD$4)*(BD5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BE5>='Rent Roll'!$J$4)*(BE5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AD$4)*(BE5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BF5>='Rent Roll'!$J$4)*(BF5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AD$4)*(BF5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BG5>='Rent Roll'!$J$4)*(BG5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AD$4)*(BG5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BH5>='Rent Roll'!$J$4)*(BH5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AD$4)*(BH5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BI5>='Rent Roll'!$J$4)*(BI5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AD$4)*(BI5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BJ5>='Rent Roll'!$J$4)*(BJ5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AD$4)*(BJ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},{"$f":"(BK5>='Rent Roll'!$J$4)*(BK5<='Rent Roll'!$K$4)*'Rent Roll'!$H$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$I$4)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AD$4)*(BK5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$O$4*'Rent Roll'!$F$4*(1+'Rent Roll'!$P$4)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":8140.6637821943996},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E5","v":"EFG"},null,{"$f":"(D5>='Rent Roll'!$J$5)*(D5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AD$5)*(D5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(E5>='Rent Roll'!$J$5)*(E5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AD$5)*(E5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(F5>='Rent Roll'!$J$5)*(F5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AD$5)*(F5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(G5>='Rent Roll'!$J$5)*(G5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AD$5)*(G5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(H5>='Rent Roll'!$J$5)*(H5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AD$5)*(H5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(I5>='Rent Roll'!$J$5)*(I5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AD$5)*(I5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(J5>='Rent Roll'!$J$5)*(J5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AD$5)*(J5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(K5>='Rent Roll'!$J$5)*(K5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AD$5)*(K5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(L5>='Rent Roll'!$J$5)*(L5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AD$5)*(L5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(M5>='Rent Roll'!$J$5)*(M5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AD$5)*(M5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(N5>='Rent Roll'!$J$5)*(N5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AD$5)*(N5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(O5>='Rent Roll'!$J$5)*(O5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AD$5)*(O5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":3760.1789999999996},{"$f":"(P5>='Rent Roll'!$J$5)*(P5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AD$5)*(P5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(Q5>='Rent Roll'!$J$5)*(Q5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AD$5)*(Q5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(R5>='Rent Roll'!$J$5)*(R5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AD$5)*(R5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(S5>='Rent Roll'!$J$5)*(S5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AD$5)*(S5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(T5>='Rent Roll'!$J$5)*(T5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AD$5)*(T5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(U5>='Rent Roll'!$J$5)*(U5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AD$5)*(U5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(V5>='Rent Roll'!$J$5)*(V5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AD$5)*(V5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(W5>='Rent Roll'!$J$5)*(W5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AD$5)*(W5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(X5>='Rent Roll'!$J$5)*(X5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AD$5)*(X5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(Y5>='Rent Roll'!$J$5)*(Y5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AD$5)*(Y5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(Z5>='Rent Roll'!$J$5)*(Z5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AD$5)*(Z5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(AA5>='Rent Roll'!$J$5)*(AA5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AD$5)*(AA5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":3835.3825799999995},{"$f":"(AB5>='Rent Roll'!$J$5)*(AB5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AD$5)*(AB5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AC5>='Rent Roll'!$J$5)*(AC5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AD$5)*(AC5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AD5>='Rent Roll'!$J$5)*(AD5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AD$5)*(AD5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AE5>='Rent Roll'!$J$5)*(AE5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AD$5)*(AE5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AF5>='Rent Roll'!$J$5)*(AF5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AD$5)*(AF5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AG5>='Rent Roll'!$J$5)*(AG5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AD$5)*(AG5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AH5>='Rent Roll'!$J$5)*(AH5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AD$5)*(AH5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AI5>='Rent Roll'!$J$5)*(AI5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AD$5)*(AI5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AJ5>='Rent Roll'!$J$5)*(AJ5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AD$5)*(AJ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AK5>='Rent Roll'!$J$5)*(AK5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AD$5)*(AK5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AL5>='Rent Roll'!$J$5)*(AL5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AD$5)*(AL5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AM5>='Rent Roll'!$J$5)*(AM5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AD$5)*(AM5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":3912.0902315999992},{"$f":"(AN5>='Rent Roll'!$J$5)*(AN5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AD$5)*(AN5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AO5>='Rent Roll'!$J$5)*(AO5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AD$5)*(AO5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AP5>='Rent Roll'!$J$5)*(AP5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AD$5)*(AP5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AQ5>='Rent Roll'!$J$5)*(AQ5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AD$5)*(AQ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AR5>='Rent Roll'!$J$5)*(AR5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AD$5)*(AR5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AS5>='Rent Roll'!$J$5)*(AS5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AD$5)*(AS5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AT5>='Rent Roll'!$J$5)*(AT5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AD$5)*(AT5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AU5>='Rent Roll'!$J$5)*(AU5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AD$5)*(AU5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AV5>='Rent Roll'!$J$5)*(AV5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AD$5)*(AV5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AW5>='Rent Roll'!$J$5)*(AW5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AD$5)*(AW5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AX5>='Rent Roll'!$J$5)*(AX5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AD$5)*(AX5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AY5>='Rent Roll'!$J$5)*(AY5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AD$5)*(AY5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":3990.3320362319992},{"$f":"(AZ5>='Rent Roll'!$J$5)*(AZ5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AD$5)*(AZ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":4070.1386769566398},{"$f":"(BA5>='Rent Roll'!$J$5)*(BA5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AD$5)*(BA5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":4070.1386769566398},{"$f":"(BB5>='Rent Roll'!$J$5)*(BB5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AD$5)*(BB5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BC5>='Rent Roll'!$J$5)*(BC5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AD$5)*(BC5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BD5>='Rent Roll'!$J$5)*(BD5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AD$5)*(BD5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BE5>='Rent Roll'!$J$5)*(BE5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AD$5)*(BE5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BF5>='Rent Roll'!$J$5)*(BF5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AD$5)*(BF5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BG5>='Rent Roll'!$J$5)*(BG5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AD$5)*(BG5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BH5>='Rent Roll'!$J$5)*(BH5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AD$5)*(BH5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BI5>='Rent Roll'!$J$5)*(BI5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AD$5)*(BI5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BJ5>='Rent Roll'!$J$5)*(BJ5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AD$5)*(BJ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},{"$f":"(BK5>='Rent Roll'!$J$5)*(BK5<='Rent Roll'!$K$5)*'Rent Roll'!$H$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$I$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AD$5)*(BK5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$O$5*'Rent Roll'!$F$5*(1+'Rent Roll'!$P$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":4437.2492242899834},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E6","v":"ASD"},null,{"$f":"(D5>='Rent Roll'!$J$6)*(D5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AD$6)*(D5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(E5>='Rent Roll'!$J$6)*(E5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AD$6)*(E5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(F5>='Rent Roll'!$J$6)*(F5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AD$6)*(F5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(G5>='Rent Roll'!$J$6)*(G5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AD$6)*(G5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(H5>='Rent Roll'!$J$6)*(H5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AD$6)*(H5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(I5>='Rent Roll'!$J$6)*(I5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AD$6)*(I5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(J5>='Rent Roll'!$J$6)*(J5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AD$6)*(J5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(K5>='Rent Roll'!$J$6)*(K5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AD$6)*(K5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(L5>='Rent Roll'!$J$6)*(L5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AD$6)*(L5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(M5>='Rent Roll'!$J$6)*(M5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AD$6)*(M5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(N5>='Rent Roll'!$J$6)*(N5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AD$6)*(N5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(O5>='Rent Roll'!$J$6)*(O5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AD$6)*(O5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":2406.4451999999997},{"$f":"(P5>='Rent Roll'!$J$6)*(P5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AD$6)*(P5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(Q5>='Rent Roll'!$J$6)*(Q5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AD$6)*(Q5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(R5>='Rent Roll'!$J$6)*(R5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AD$6)*(R5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(S5>='Rent Roll'!$J$6)*(S5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AD$6)*(S5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(T5>='Rent Roll'!$J$6)*(T5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AD$6)*(T5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(U5>='Rent Roll'!$J$6)*(U5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AD$6)*(U5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(V5>='Rent Roll'!$J$6)*(V5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AD$6)*(V5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(W5>='Rent Roll'!$J$6)*(W5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AD$6)*(W5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(X5>='Rent Roll'!$J$6)*(X5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AD$6)*(X5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(Y5>='Rent Roll'!$J$6)*(Y5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AD$6)*(Y5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(Z5>='Rent Roll'!$J$6)*(Z5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AD$6)*(Z5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(AA5>='Rent Roll'!$J$6)*(AA5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AD$6)*(AA5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":2454.5741039999998},{"$f":"(AB5>='Rent Roll'!$J$6)*(AB5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AD$6)*(AB5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AC5>='Rent Roll'!$J$6)*(AC5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AD$6)*(AC5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AD5>='Rent Roll'!$J$6)*(AD5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AD$6)*(AD5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AE5>='Rent Roll'!$J$6)*(AE5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AD$6)*(AE5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AF5>='Rent Roll'!$J$6)*(AF5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AD$6)*(AF5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AG5>='Rent Roll'!$J$6)*(AG5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AD$6)*(AG5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AH5>='Rent Roll'!$J$6)*(AH5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AD$6)*(AH5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AI5>='Rent Roll'!$J$6)*(AI5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AD$6)*(AI5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AJ5>='Rent Roll'!$J$6)*(AJ5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AD$6)*(AJ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AK5>='Rent Roll'!$J$6)*(AK5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AD$6)*(AK5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AL5>='Rent Roll'!$J$6)*(AL5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AD$6)*(AL5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AM5>='Rent Roll'!$J$6)*(AM5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AD$6)*(AM5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":2503.6655860799997},{"$f":"(AN5>='Rent Roll'!$J$6)*(AN5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AD$6)*(AN5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AO5>='Rent Roll'!$J$6)*(AO5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AD$6)*(AO5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AP5>='Rent Roll'!$J$6)*(AP5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AD$6)*(AP5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AQ5>='Rent Roll'!$J$6)*(AQ5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AD$6)*(AQ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AR5>='Rent Roll'!$J$6)*(AR5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AD$6)*(AR5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AS5>='Rent Roll'!$J$6)*(AS5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AD$6)*(AS5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AT5>='Rent Roll'!$J$6)*(AT5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AD$6)*(AT5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AU5>='Rent Roll'!$J$6)*(AU5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AD$6)*(AU5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AV5>='Rent Roll'!$J$6)*(AV5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AD$6)*(AV5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AW5>='Rent Roll'!$J$6)*(AW5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AD$6)*(AW5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AX5>='Rent Roll'!$J$6)*(AX5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AD$6)*(AX5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AY5>='Rent Roll'!$J$6)*(AY5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AD$6)*(AY5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":2553.7388978015997},{"$f":"(AZ5>='Rent Roll'!$J$6)*(AZ5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AD$6)*(AZ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":2604.8136757576317},{"$f":"(BA5>='Rent Roll'!$J$6)*(BA5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AD$6)*(BA5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":2604.8136757576317},{"$f":"(BB5>='Rent Roll'!$J$6)*(BB5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AD$6)*(BB5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BC5>='Rent Roll'!$J$6)*(BC5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AD$6)*(BC5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BD5>='Rent Roll'!$J$6)*(BD5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AD$6)*(BD5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BE5>='Rent Roll'!$J$6)*(BE5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AD$6)*(BE5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BF5>='Rent Roll'!$J$6)*(BF5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AD$6)*(BF5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BG5>='Rent Roll'!$J$6)*(BG5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AD$6)*(BG5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BH5>='Rent Roll'!$J$6)*(BH5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AD$6)*(BH5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BI5>='Rent Roll'!$J$6)*(BI5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AD$6)*(BI5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BJ5>='Rent Roll'!$J$6)*(BJ5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AD$6)*(BJ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},{"$f":"(BK5>='Rent Roll'!$J$6)*(BK5<='Rent Roll'!$K$6)*'Rent Roll'!$H$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$I$6)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AD$6)*(BK5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$O$6*'Rent Roll'!$F$6*(1+'Rent Roll'!$P$6)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":2821.881482070768},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E7","v":"Vacant"},null,{"$f":"(D5>='Rent Roll'!$J$7)*(D5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AD$7)*(D5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(E5>='Rent Roll'!$J$7)*(E5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AD$7)*(E5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(F5>='Rent Roll'!$J$7)*(F5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AD$7)*(F5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(G5>='Rent Roll'!$J$7)*(G5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AD$7)*(G5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(H5>='Rent Roll'!$J$7)*(H5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AD$7)*(H5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(I5>='Rent Roll'!$J$7)*(I5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AD$7)*(I5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(J5>='Rent Roll'!$J$7)*(J5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AD$7)*(J5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(K5>='Rent Roll'!$J$7)*(K5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AD$7)*(K5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(L5>='Rent Roll'!$J$7)*(L5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AD$7)*(L5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(M5>='Rent Roll'!$J$7)*(M5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AD$7)*(M5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(N5>='Rent Roll'!$J$7)*(N5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AD$7)*(N5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(O5>='Rent Roll'!$J$7)*(O5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AD$7)*(O5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":2880.96875},{"$f":"(P5>='Rent Roll'!$J$7)*(P5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AD$7)*(P5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(Q5>='Rent Roll'!$J$7)*(Q5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AD$7)*(Q5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(R5>='Rent Roll'!$J$7)*(R5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AD$7)*(R5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(S5>='Rent Roll'!$J$7)*(S5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AD$7)*(S5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(T5>='Rent Roll'!$J$7)*(T5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AD$7)*(T5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(U5>='Rent Roll'!$J$7)*(U5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AD$7)*(U5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(V5>='Rent Roll'!$J$7)*(V5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AD$7)*(V5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(W5>='Rent Roll'!$J$7)*(W5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AD$7)*(W5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(X5>='Rent Roll'!$J$7)*(X5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AD$7)*(X5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(Y5>='Rent Roll'!$J$7)*(Y5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AD$7)*(Y5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(Z5>='Rent Roll'!$J$7)*(Z5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AD$7)*(Z5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(AA5>='Rent Roll'!$J$7)*(AA5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AD$7)*(AA5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":2938.5881250000002},{"$f":"(AB5>='Rent Roll'!$J$7)*(AB5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AD$7)*(AB5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AC5>='Rent Roll'!$J$7)*(AC5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AD$7)*(AC5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AD5>='Rent Roll'!$J$7)*(AD5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AD$7)*(AD5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AE5>='Rent Roll'!$J$7)*(AE5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AD$7)*(AE5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AF5>='Rent Roll'!$J$7)*(AF5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AD$7)*(AF5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AG5>='Rent Roll'!$J$7)*(AG5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AD$7)*(AG5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AH5>='Rent Roll'!$J$7)*(AH5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AD$7)*(AH5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AI5>='Rent Roll'!$J$7)*(AI5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AD$7)*(AI5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AJ5>='Rent Roll'!$J$7)*(AJ5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AD$7)*(AJ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AK5>='Rent Roll'!$J$7)*(AK5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AD$7)*(AK5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AL5>='Rent Roll'!$J$7)*(AL5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AD$7)*(AL5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AM5>='Rent Roll'!$J$7)*(AM5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AD$7)*(AM5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":2997.3598875000002},{"$f":"(AN5>='Rent Roll'!$J$7)*(AN5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AD$7)*(AN5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AO5>='Rent Roll'!$J$7)*(AO5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AD$7)*(AO5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AP5>='Rent Roll'!$J$7)*(AP5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AD$7)*(AP5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AQ5>='Rent Roll'!$J$7)*(AQ5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AD$7)*(AQ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AR5>='Rent Roll'!$J$7)*(AR5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AD$7)*(AR5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AS5>='Rent Roll'!$J$7)*(AS5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AD$7)*(AS5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AT5>='Rent Roll'!$J$7)*(AT5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AD$7)*(AT5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AU5>='Rent Roll'!$J$7)*(AU5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AD$7)*(AU5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AV5>='Rent Roll'!$J$7)*(AV5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AD$7)*(AV5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AW5>='Rent Roll'!$J$7)*(AW5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AD$7)*(AW5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AX5>='Rent Roll'!$J$7)*(AX5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AD$7)*(AX5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AY5>='Rent Roll'!$J$7)*(AY5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AD$7)*(AY5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":3057.30708525},{"$f":"(AZ5>='Rent Roll'!$J$7)*(AZ5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AD$7)*(AZ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BA5>='Rent Roll'!$J$7)*(BA5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AD$7)*(BA5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BB5>='Rent Roll'!$J$7)*(BB5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AD$7)*(BB5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BC5>='Rent Roll'!$J$7)*(BC5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AD$7)*(BC5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BD5>='Rent Roll'!$J$7)*(BD5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AD$7)*(BD5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BE5>='Rent Roll'!$J$7)*(BE5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AD$7)*(BE5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BF5>='Rent Roll'!$J$7)*(BF5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AD$7)*(BF5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BG5>='Rent Roll'!$J$7)*(BG5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AD$7)*(BG5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BH5>='Rent Roll'!$J$7)*(BH5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AD$7)*(BH5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BI5>='Rent Roll'!$J$7)*(BI5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AD$7)*(BI5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BJ5>='Rent Roll'!$J$7)*(BJ5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AD$7)*(BJ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":3118.453226955},{"$f":"(BK5>='Rent Roll'!$J$7)*(BK5<='Rent Roll'!$K$7)*'Rent Roll'!$H$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$I$7)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AD$7)*(BK5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$O$7*'Rent Roll'!$F$7*(1+'Rent Roll'!$P$7)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":3118.453226955},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E8","v":"Vacant"},null,{"$f":"(D5>='Rent Roll'!$J$8)*(D5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AD$8)*(D5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(E5>='Rent Roll'!$J$8)*(E5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AD$8)*(E5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(F5>='Rent Roll'!$J$8)*(F5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AD$8)*(F5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(G5>='Rent Roll'!$J$8)*(G5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AD$8)*(G5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(H5>='Rent Roll'!$J$8)*(H5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AD$8)*(H5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(I5>='Rent Roll'!$J$8)*(I5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AD$8)*(I5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(J5>='Rent Roll'!$J$8)*(J5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AD$8)*(J5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(K5>='Rent Roll'!$J$8)*(K5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AD$8)*(K5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(L5>='Rent Roll'!$J$8)*(L5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AD$8)*(L5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(M5>='Rent Roll'!$J$8)*(M5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AD$8)*(M5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(N5>='Rent Roll'!$J$8)*(N5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AD$8)*(N5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(O5>='Rent Roll'!$J$8)*(O5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AD$8)*(O5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":701.25},{"$f":"(P5>='Rent Roll'!$J$8)*(P5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AD$8)*(P5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(Q5>='Rent Roll'!$J$8)*(Q5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AD$8)*(Q5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(R5>='Rent Roll'!$J$8)*(R5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AD$8)*(R5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(S5>='Rent Roll'!$J$8)*(S5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AD$8)*(S5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(T5>='Rent Roll'!$J$8)*(T5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AD$8)*(T5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(U5>='Rent Roll'!$J$8)*(U5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AD$8)*(U5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(V5>='Rent Roll'!$J$8)*(V5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AD$8)*(V5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(W5>='Rent Roll'!$J$8)*(W5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AD$8)*(W5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(X5>='Rent Roll'!$J$8)*(X5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AD$8)*(X5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(Y5>='Rent Roll'!$J$8)*(Y5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AD$8)*(Y5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(Z5>='Rent Roll'!$J$8)*(Z5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AD$8)*(Z5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(AA5>='Rent Roll'!$J$8)*(AA5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AD$8)*(AA5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":715.27499999999998},{"$f":"(AB5>='Rent Roll'!$J$8)*(AB5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AD$8)*(AB5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AC5>='Rent Roll'!$J$8)*(AC5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AD$8)*(AC5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AD5>='Rent Roll'!$J$8)*(AD5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AD$8)*(AD5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AE5>='Rent Roll'!$J$8)*(AE5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AD$8)*(AE5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AF5>='Rent Roll'!$J$8)*(AF5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AD$8)*(AF5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AG5>='Rent Roll'!$J$8)*(AG5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AD$8)*(AG5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AH5>='Rent Roll'!$J$8)*(AH5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AD$8)*(AH5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AI5>='Rent Roll'!$J$8)*(AI5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AD$8)*(AI5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AJ5>='Rent Roll'!$J$8)*(AJ5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AD$8)*(AJ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AK5>='Rent Roll'!$J$8)*(AK5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AD$8)*(AK5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AL5>='Rent Roll'!$J$8)*(AL5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AD$8)*(AL5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AM5>='Rent Roll'!$J$8)*(AM5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AD$8)*(AM5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":729.58049999999992},{"$f":"(AN5>='Rent Roll'!$J$8)*(AN5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AD$8)*(AN5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AO5>='Rent Roll'!$J$8)*(AO5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AD$8)*(AO5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AP5>='Rent Roll'!$J$8)*(AP5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AD$8)*(AP5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AQ5>='Rent Roll'!$J$8)*(AQ5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AD$8)*(AQ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AR5>='Rent Roll'!$J$8)*(AR5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AD$8)*(AR5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AS5>='Rent Roll'!$J$8)*(AS5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AD$8)*(AS5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AT5>='Rent Roll'!$J$8)*(AT5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AD$8)*(AT5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AU5>='Rent Roll'!$J$8)*(AU5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AD$8)*(AU5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AV5>='Rent Roll'!$J$8)*(AV5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AD$8)*(AV5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AW5>='Rent Roll'!$J$8)*(AW5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AD$8)*(AW5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AX5>='Rent Roll'!$J$8)*(AX5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AD$8)*(AX5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AY5>='Rent Roll'!$J$8)*(AY5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AD$8)*(AY5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":744.17210999999998},{"$f":"(AZ5>='Rent Roll'!$J$8)*(AZ5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AD$8)*(AZ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BA5>='Rent Roll'!$J$8)*(BA5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AD$8)*(BA5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BB5>='Rent Roll'!$J$8)*(BB5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AD$8)*(BB5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BC5>='Rent Roll'!$J$8)*(BC5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AD$8)*(BC5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BD5>='Rent Roll'!$J$8)*(BD5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AD$8)*(BD5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BE5>='Rent Roll'!$J$8)*(BE5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AD$8)*(BE5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BF5>='Rent Roll'!$J$8)*(BF5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AD$8)*(BF5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BG5>='Rent Roll'!$J$8)*(BG5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AD$8)*(BG5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BH5>='Rent Roll'!$J$8)*(BH5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AD$8)*(BH5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BI5>='Rent Roll'!$J$8)*(BI5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AD$8)*(BI5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BJ5>='Rent Roll'!$J$8)*(BJ5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AD$8)*(BJ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},{"$f":"(BK5>='Rent Roll'!$J$8)*(BK5<='Rent Roll'!$K$8)*'Rent Roll'!$H$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$I$8)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AD$8)*(BK5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$O$8*'Rent Roll'!$F$8*(1+'Rent Roll'!$P$8)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":759.05555219999997},null,"STOP"]
[null,"Gross Potential Revenue",null,{"$f":"SUM(D7:D11)","v":16712.467949999998},{"$f":"SUM(E7:E11)","v":16712.467949999998},16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,16712.467949999998,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,18090.112782049269,18090.112782049269,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,19277.303267710151,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"ABSORPTION & TURNOVER VACANCY:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B7","v":"ABC"},null,{"$f":"-(D$5>'Rent Roll'!$AD4)*(D$5<='Rent Roll'!$AE4)*D7-(D$5>'Rent Roll'!$AG4)*(D$5<='Rent Roll'!$AH4)*D7","v":0},{"$f":"-(E$5>'Rent Roll'!$AD4)*(E$5<='Rent Roll'!$AE4)*E7-(E$5>'Rent Roll'!$AG4)*(E$5<='Rent Roll'!$AH4)*E7","v":0},{"$f":"-(F$5>'Rent Roll'!$AD4)*(F$5<='Rent Roll'!$AE4)*F7-(F$5>'Rent Roll'!$AG4)*(F$5<='Rent Roll'!$AH4)*F7","v":0},{"$f":"-(G$5>'Rent Roll'!$AD4)*(G$5<='Rent Roll'!$AE4)*G7-(G$5>'Rent Roll'!$AG4)*(G$5<='Rent Roll'!$AH4)*G7","v":0},{"$f":"-(H$5>'Rent Roll'!$AD4)*(H$5<='Rent Roll'!$AE4)*H7-(H$5>'Rent Roll'!$AG4)*(H$5<='Rent Roll'!$AH4)*H7","v":0},{"$f":"-(I$5>'Rent Roll'!$AD4)*(I$5<='Rent Roll'!$AE4)*I7-(I$5>'Rent Roll'!$AG4)*(I$5<='Rent Roll'!$AH4)*I7","v":0},{"$f":"-(J$5>'Rent Roll'!$AD4)*(J$5<='Rent Roll'!$AE4)*J7-(J$5>'Rent Roll'!$AG4)*(J$5<='Rent Roll'!$AH4)*J7","v":0},{"$f":"-(K$5>'Rent Roll'!$AD4)*(K$5<='Rent Roll'!$AE4)*K7-(K$5>'Rent Roll'!$AG4)*(K$5<='Rent Roll'!$AH4)*K7","v":0},{"$f":"-(L$5>'Rent Roll'!$AD4)*(L$5<='Rent Roll'!$AE4)*L7-(L$5>'Rent Roll'!$AG4)*(L$5<='Rent Roll'!$AH4)*L7","v":0},{"$f":"-(M$5>'Rent Roll'!$AD4)*(M$5<='Rent Roll'!$AE4)*M7-(M$5>'Rent Roll'!$AG4)*(M$5<='Rent Roll'!$AH4)*M7","v":0},{"$f":"-(N$5>'Rent Roll'!$AD4)*(N$5<='Rent Roll'!$AE4)*N7-(N$5>'Rent Roll'!$AG4)*(N$5<='Rent Roll'!$AH4)*N7","v":0},{"$f":"-(O$5>'Rent Roll'!$AD4)*(O$5<='Rent Roll'!$AE4)*O7-(O$5>'Rent Roll'!$AG4)*(O$5<='Rent Roll'!$AH4)*O7","v":0},{"$f":"-(P$5>'Rent Roll'!$AD4)*(P$5<='Rent Roll'!$AE4)*P7-(P$5>'Rent Roll'!$AG4)*(P$5<='Rent Roll'!$AH4)*P7","v":0},{"$f":"-(Q$5>'Rent Roll'!$AD4)*(Q$5<='Rent Roll'!$AE4)*Q7-(Q$5>'Rent Roll'!$AG4)*(Q$5<='Rent Roll'!$AH4)*Q7","v":0},{"$f":"-(R$5>'Rent Roll'!$AD4)*(R$5<='Rent Roll'!$AE4)*R7-(R$5>'Rent Roll'!$AG4)*(R$5<='Rent Roll'!$AH4)*R7","v":0},{"$f":"-(S$5>'Rent Roll'!$AD4)*(S$5<='Rent Roll'!$AE4)*S7-(S$5>'Rent Roll'!$AG4)*(S$5<='Rent Roll'!$AH4)*S7","v":0},{"$f":"-(T$5>'Rent Roll'!$AD4)*(T$5<='Rent Roll'!$AE4)*T7-(T$5>'Rent Roll'!$AG4)*(T$5<='Rent Roll'!$AH4)*T7","v":0},{"$f":"-(U$5>'Rent Roll'!$AD4)*(U$5<='Rent Roll'!$AE4)*U7-(U$5>'Rent Roll'!$AG4)*(U$5<='Rent Roll'!$AH4)*U7","v":0},{"$f":"-(V$5>'Rent Roll'!$AD4)*(V$5<='Rent Roll'!$AE4)*V7-(V$5>'Rent Roll'!$AG4)*(V$5<='Rent Roll'!$AH4)*V7","v":0},{"$f":"-(W$5>'Rent Roll'!$AD4)*(W$5<='Rent Roll'!$AE4)*W7-(W$5>'Rent Roll'!$AG4)*(W$5<='Rent Roll'!$AH4)*W7","v":0},{"$f":"-(X$5>'Rent Roll'!$AD4)*(X$5<='Rent Roll'!$AE4)*X7-(X$5>'Rent Roll'!$AG4)*(X$5<='Rent Roll'!$AH4)*X7","v":0},{"$f":"-(Y$5>'Rent Roll'!$AD4)*(Y$5<='Rent Roll'!$AE4)*Y7-(Y$5>'Rent Roll'!$AG4)*(Y$5<='Rent Roll'!$AH4)*Y7","v":0},{"$f":"-(Z$5>'Rent Roll'!$AD4)*(Z$5<='Rent Roll'!$AE4)*Z7-(Z$5>'Rent Roll'!$AG4)*(Z$5<='Rent Roll'!$AH4)*Z7","v":0},{"$f":"-(AA$5>'Rent Roll'!$AD4)*(AA$5<='Rent Roll'!$AE4)*AA7-(AA$5>'Rent Roll'!$AG4)*(AA$5<='Rent Roll'!$AH4)*AA7","v":0},{"$f":"-(AB$5>'Rent Roll'!$AD4)*(AB$5<='Rent Roll'!$AE4)*AB7-(AB$5>'Rent Roll'!$AG4)*(AB$5<='Rent Roll'!$AH4)*AB7","v":0},{"$f":"-(AC$5>'Rent Roll'!$AD4)*(AC$5<='Rent Roll'!$AE4)*AC7-(AC$5>'Rent Roll'!$AG4)*(AC$5<='Rent Roll'!$AH4)*AC7","v":0},{"$f":"-(AD$5>'Rent Roll'!$AD4)*(AD$5<='Rent Roll'!$AE4)*AD7-(AD$5>'Rent Roll'!$AG4)*(AD$5<='Rent Roll'!$AH4)*AD7","v":0},{"$f":"-(AE$5>'Rent Roll'!$AD4)*(AE$5<='Rent Roll'!$AE4)*AE7-(AE$5>'Rent Roll'!$AG4)*(AE$5<='Rent Roll'!$AH4)*AE7","v":0},{"$f":"-(AF$5>'Rent Roll'!$AD4)*(AF$5<='Rent Roll'!$AE4)*AF7-(AF$5>'Rent Roll'!$AG4)*(AF$5<='Rent Roll'!$AH4)*AF7","v":0},{"$f":"-(AG$5>'Rent Roll'!$AD4)*(AG$5<='Rent Roll'!$AE4)*AG7-(AG$5>'Rent Roll'!$AG4)*(AG$5<='Rent Roll'!$AH4)*AG7","v":0},{"$f":"-(AH$5>'Rent Roll'!$AD4)*(AH$5<='Rent Roll'!$AE4)*AH7-(AH$5>'Rent Roll'!$AG4)*(AH$5<='Rent Roll'!$AH4)*AH7","v":0},{"$f":"-(AI$5>'Rent Roll'!$AD4)*(AI$5<='Rent Roll'!$AE4)*AI7-(AI$5>'Rent Roll'!$AG4)*(AI$5<='Rent Roll'!$AH4)*AI7","v":0},{"$f":"-(AJ$5>'Rent Roll'!$AD4)*(AJ$5<='Rent Roll'!$AE4)*AJ7-(AJ$5>'Rent Roll'!$AG4)*(AJ$5<='Rent Roll'!$AH4)*AJ7","v":0},{"$f":"-(AK$5>'Rent Roll'!$AD4)*(AK$5<='Rent Roll'!$AE4)*AK7-(AK$5>'Rent Roll'!$AG4)*(AK$5<='Rent Roll'!$AH4)*AK7","v":0},{"$f":"-(AL$5>'Rent Roll'!$AD4)*(AL$5<='Rent Roll'!$AE4)*AL7-(AL$5>'Rent Roll'!$AG4)*(AL$5<='Rent Roll'!$AH4)*AL7","v":0},{"$f":"-(AM$5>'Rent Roll'!$AD4)*(AM$5<='Rent Roll'!$AE4)*AM7-(AM$5>'Rent Roll'!$AG4)*(AM$5<='Rent Roll'!$AH4)*AM7","v":0},{"$f":"-(AN$5>'Rent Roll'!$AD4)*(AN$5<='Rent Roll'!$AE4)*AN7-(AN$5>'Rent Roll'!$AG4)*(AN$5<='Rent Roll'!$AH4)*AN7","v":0},{"$f":"-(AO$5>'Rent Roll'!$AD4)*(AO$5<='Rent Roll'!$AE4)*AO7-(AO$5>'Rent Roll'!$AG4)*(AO$5<='Rent Roll'!$AH4)*AO7","v":0},{"$f":"-(AP$5>'Rent Roll'!$AD4)*(AP$5<='Rent Roll'!$AE4)*AP7-(AP$5>'Rent Roll'!$AG4)*(AP$5<='Rent Roll'!$AH4)*AP7","v":0},{"$f":"-(AQ$5>'Rent Roll'!$AD4)*(AQ$5<='Rent Roll'!$AE4)*AQ7-(AQ$5>'Rent Roll'!$AG4)*(AQ$5<='Rent Roll'!$AH4)*AQ7","v":0},{"$f":"-(AR$5>'Rent Roll'!$AD4)*(AR$5<='Rent Roll'!$AE4)*AR7-(AR$5>'Rent Roll'!$AG4)*(AR$5<='Rent Roll'!$AH4)*AR7","v":0},{"$f":"-(AS$5>'Rent Roll'!$AD4)*(AS$5<='Rent Roll'!$AE4)*AS7-(AS$5>'Rent Roll'!$AG4)*(AS$5<='Rent Roll'!$AH4)*AS7","v":0},{"$f":"-(AT$5>'Rent Roll'!$AD4)*(AT$5<='Rent Roll'!$AE4)*AT7-(AT$5>'Rent Roll'!$AG4)*(AT$5<='Rent Roll'!$AH4)*AT7","v":0},{"$f":"-(AU$5>'Rent Roll'!$AD4)*(AU$5<='Rent Roll'!$AE4)*AU7-(AU$5>'Rent Roll'!$AG4)*(AU$5<='Rent Roll'!$AH4)*AU7","v":0},{"$f":"-(AV$5>'Rent Roll'!$AD4)*(AV$5<='Rent Roll'!$AE4)*AV7-(AV$5>'Rent Roll'!$AG4)*(AV$5<='Rent Roll'!$AH4)*AV7","v":0},{"$f":"-(AW$5>'Rent Roll'!$AD4)*(AW$5<='Rent Roll'!$AE4)*AW7-(AW$5>'Rent Roll'!$AG4)*(AW$5<='Rent Roll'!$AH4)*AW7","v":0},{"$f":"-(AX$5>'Rent Roll'!$AD4)*(AX$5<='Rent Roll'!$AE4)*AX7-(AX$5>'Rent Roll'!$AG4)*(AX$5<='Rent Roll'!$AH4)*AX7","v":0},{"$f":"-(AY$5>'Rent Roll'!$AD4)*(AY$5<='Rent Roll'!$AE4)*AY7-(AY$5>'Rent Roll'!$AG4)*(AY$5<='Rent Roll'!$AH4)*AY7","v":0},{"$f":"-(AZ$5>'Rent Roll'!$AD4)*(AZ$5<='Rent Roll'!$AE4)*AZ7-(AZ$5>'Rent Roll'!$AG4)*(AZ$5<='Rent Roll'!$AH4)*AZ7","v":0},{"$f":"-(BA$5>'Rent Roll'!$AD4)*(BA$5<='Rent Roll'!$AE4)*BA7-(BA$5>'Rent Roll'!$AG4)*(BA$5<='Rent Roll'!$AH4)*BA7","v":0},{"$f":"-(BB$5>'Rent Roll'!$AD4)*(BB$5<='Rent Roll'!$AE4)*BB7-(BB$5>'Rent Roll'!$AG4)*(BB$5<='Rent Roll'!$AH4)*BB7","v":-8140.6637821943996},{"$f":"-(BC$5>'Rent Roll'!$AD4)*(BC$5<='Rent Roll'!$AE4)*BC7-(BC$5>'Rent Roll'!$AG4)*(BC$5<='Rent Roll'!$AH4)*BC7","v":-8140.6637821943996},{"$f":"-(BD$5>'Rent Roll'!$AD4)*(BD$5<='Rent Roll'!$AE4)*BD7-(BD$5>'Rent Roll'!$AG4)*(BD$5<='Rent Roll'!$AH4)*BD7","v":-8140.6637821943996},{"$f":"-(BE$5>'Rent Roll'!$AD4)*(BE$5<='Rent Roll'!$AE4)*BE7-(BE$5>'Rent Roll'!$AG4)*(BE$5<='Rent Roll'!$AH4)*BE7","v":-8140.6637821943996},{"$f":"-(BF$5>'Rent Roll'!$AD4)*(BF$5<='Rent Roll'!$AE4)*BF7-(BF$5>'Rent Roll'!$AG4)*(BF$5<='Rent Roll'!$AH4)*BF7","v":-8140.6637821943996},{"$f":"-(BG$5>'Rent Roll'!$AD4)*(BG$5<='Rent Roll'!$AE4)*BG7-(BG$5>'Rent Roll'!$AG4)*(BG$5<='Rent Roll'!$AH4)*BG7","v":-8140.6637821943996},{"$f":"-(BH$5>'Rent Roll'!$AD4)*(BH$5<='Rent Roll'!$AE4)*BH7-(BH$5>'Rent Roll'!$AG4)*(BH$5<='Rent Roll'!$AH4)*BH7","v":-8140.6637821943996},{"$f":"-(BI$5>'Rent Roll'!$AD4)*(BI$5<='Rent Roll'!$AE4)*BI7-(BI$5>'Rent Roll'!$AG4)*(BI$5<='Rent Roll'!$AH4)*BI7","v":-8140.6637821943996},{"$f":"-(BJ$5>'Rent Roll'!$AD4)*(BJ$5<='Rent Roll'!$AE4)*BJ7-(BJ$5>'Rent Roll'!$AG4)*(BJ$5<='Rent Roll'!$AH4)*BJ7","v":0},{"$f":"-(BK$5>'Rent Roll'!$AD4)*(BK$5<='Rent Roll'!$AE4)*BK7-(BK$5>'Rent Roll'!$AG4)*(BK$5<='Rent Roll'!$AH4)*BK7","v":0},null,"STOP"]
[null,{"$f":"+B8","v":"EFG"},null,{"$f":"-(D$5>'Rent Roll'!$AD5)*(D$5<='Rent Roll'!$AE5)*D8-(D$5>'Rent Roll'!$AG5)*(D$5<='Rent Roll'!$AH5)*D8","v":0},{"$f":"-(E$5>'Rent Roll'!$AD5)*(E$5<='Rent Roll'!$AE5)*E8-(E$5>'Rent Roll'!$AG5)*(E$5<='Rent Roll'!$AH5)*E8","v":0},{"$f":"-(F$5>'Rent Roll'!$AD5)*(F$5<='Rent Roll'!$AE5)*F8-(F$5>'Rent Roll'!$AG5)*(F$5<='Rent Roll'!$AH5)*F8","v":0},{"$f":"-(G$5>'Rent Roll'!$AD5)*(G$5<='Rent Roll'!$AE5)*G8-(G$5>'Rent Roll'!$AG5)*(G$5<='Rent Roll'!$AH5)*G8","v":0},{"$f":"-(H$5>'Rent Roll'!$AD5)*(H$5<='Rent Roll'!$AE5)*H8-(H$5>'Rent Roll'!$AG5)*(H$5<='Rent Roll'!$AH5)*H8","v":0},{"$f":"-(I$5>'Rent Roll'!$AD5)*(I$5<='Rent Roll'!$AE5)*I8-(I$5>'Rent Roll'!$AG5)*(I$5<='Rent Roll'!$AH5)*I8","v":0},{"$f":"-(J$5>'Rent Roll'!$AD5)*(J$5<='Rent Roll'!$AE5)*J8-(J$5>'Rent Roll'!$AG5)*(J$5<='Rent Roll'!$AH5)*J8","v":0},{"$f":"-(K$5>'Rent Roll'!$AD5)*(K$5<='Rent Roll'!$AE5)*K8-(K$5>'Rent Roll'!$AG5)*(K$5<='Rent Roll'!$AH5)*K8","v":0},{"$f":"-(L$5>'Rent Roll'!$AD5)*(L$5<='Rent Roll'!$AE5)*L8-(L$5>'Rent Roll'!$AG5)*(L$5<='Rent Roll'!$AH5)*L8","v":0},{"$f":"-(M$5>'Rent Roll'!$AD5)*(M$5<='Rent Roll'!$AE5)*M8-(M$5>'Rent Roll'!$AG5)*(M$5<='Rent Roll'!$AH5)*M8","v":0},{"$f":"-(N$5>'Rent Roll'!$AD5)*(N$5<='Rent Roll'!$AE5)*N8-(N$5>'Rent Roll'!$AG5)*(N$5<='Rent Roll'!$AH5)*N8","v":0},{"$f":"-(O$5>'Rent Roll'!$AD5)*(O$5<='Rent Roll'!$AE5)*O8-(O$5>'Rent Roll'!$AG5)*(O$5<='Rent Roll'!$AH5)*O8","v":0},{"$f":"-(P$5>'Rent Roll'!$AD5)*(P$5<='Rent Roll'!$AE5)*P8-(P$5>'Rent Roll'!$AG5)*(P$5<='Rent Roll'!$AH5)*P8","v":0},{"$f":"-(Q$5>'Rent Roll'!$AD5)*(Q$5<='Rent Roll'!$AE5)*Q8-(Q$5>'Rent Roll'!$AG5)*(Q$5<='Rent Roll'!$AH5)*Q8","v":0},{"$f":"-(R$5>'Rent Roll'!$AD5)*(R$5<='Rent Roll'!$AE5)*R8-(R$5>'Rent Roll'!$AG5)*(R$5<='Rent Roll'!$AH5)*R8","v":0},{"$f":"-(S$5>'Rent Roll'!$AD5)*(S$5<='Rent Roll'!$AE5)*S8-(S$5>'Rent Roll'!$AG5)*(S$5<='Rent Roll'!$AH5)*S8","v":0},{"$f":"-(T$5>'Rent Roll'!$AD5)*(T$5<='Rent Roll'!$AE5)*T8-(T$5>'Rent Roll'!$AG5)*(T$5<='Rent Roll'!$AH5)*T8","v":0},{"$f":"-(U$5>'Rent Roll'!$AD5)*(U$5<='Rent Roll'!$AE5)*U8-(U$5>'Rent Roll'!$AG5)*(U$5<='Rent Roll'!$AH5)*U8","v":0},{"$f":"-(V$5>'Rent Roll'!$AD5)*(V$5<='Rent Roll'!$AE5)*V8-(V$5>'Rent Roll'!$AG5)*(V$5<='Rent Roll'!$AH5)*V8","v":0},{"$f":"-(W$5>'Rent Roll'!$AD5)*(W$5<='Rent Roll'!$AE5)*W8-(W$5>'Rent Roll'!$AG5)*(W$5<='Rent Roll'!$AH5)*W8","v":0},{"$f":"-(X$5>'Rent Roll'!$AD5)*(X$5<='Rent Roll'!$AE5)*X8-(X$5>'Rent Roll'!$AG5)*(X$5<='Rent Roll'!$AH5)*X8","v":0},{"$f":"-(Y$5>'Rent Roll'!$AD5)*(Y$5<='Rent Roll'!$AE5)*Y8-(Y$5>'Rent Roll'!$AG5)*(Y$5<='Rent Roll'!$AH5)*Y8","v":0},{"$f":"-(Z$5>'Rent Roll'!$AD5)*(Z$5<='Rent Roll'!$AE5)*Z8-(Z$5>'Rent Roll'!$AG5)*(Z$5<='Rent Roll'!$AH5)*Z8","v":0},{"$f":"-(AA$5>'Rent Roll'!$AD5)*(AA$5<='Rent Roll'!$AE5)*AA8-(AA$5>'Rent Roll'!$AG5)*(AA$5<='Rent Roll'!$AH5)*AA8","v":0},{"$f":"-(AB$5>'Rent Roll'!$AD5)*(AB$5<='Rent Roll'!$AE5)*AB8-(AB$5>'Rent Roll'!$AG5)*(AB$5<='Rent Roll'!$AH5)*AB8","v":0},{"$f":"-(AC$5>'Rent Roll'!$AD5)*(AC$5<='Rent Roll'!$AE5)*AC8-(AC$5>'Rent Roll'!$AG5)*(AC$5<='Rent Roll'!$AH5)*AC8","v":0},{"$f":"-(AD$5>'Rent Roll'!$AD5)*(AD$5<='Rent Roll'!$AE5)*AD8-(AD$5>'Rent Roll'!$AG5)*(AD$5<='Rent Roll'!$AH5)*AD8","v":0},{"$f":"-(AE$5>'Rent Roll'!$AD5)*(AE$5<='Rent Roll'!$AE5)*AE8-(AE$5>'Rent Roll'!$AG5)*(AE$5<='Rent Roll'!$AH5)*AE8","v":0},{"$f":"-(AF$5>'Rent Roll'!$AD5)*(AF$5<='Rent Roll'!$AE5)*AF8-(AF$5>'Rent Roll'!$AG5)*(AF$5<='Rent Roll'!$AH5)*AF8","v":0},{"$f":"-(AG$5>'Rent Roll'!$AD5)*(AG$5<='Rent Roll'!$AE5)*AG8-(AG$5>'Rent Roll'!$AG5)*(AG$5<='Rent Roll'!$AH5)*AG8","v":0},{"$f":"-(AH$5>'Rent Roll'!$AD5)*(AH$5<='Rent Roll'!$AE5)*AH8-(AH$5>'Rent Roll'!$AG5)*(AH$5<='Rent Roll'!$AH5)*AH8","v":0},{"$f":"-(AI$5>'Rent Roll'!$AD5)*(AI$5<='Rent Roll'!$AE5)*AI8-(AI$5>'Rent Roll'!$AG5)*(AI$5<='Rent Roll'!$AH5)*AI8","v":0},{"$f":"-(AJ$5>'Rent Roll'!$AD5)*(AJ$5<='Rent Roll'!$AE5)*AJ8-(AJ$5>'Rent Roll'!$AG5)*(AJ$5<='Rent Roll'!$AH5)*AJ8","v":0},{"$f":"-(AK$5>'Rent Roll'!$AD5)*(AK$5<='Rent Roll'!$AE5)*AK8-(AK$5>'Rent Roll'!$AG5)*(AK$5<='Rent Roll'!$AH5)*AK8","v":0},{"$f":"-(AL$5>'Rent Roll'!$AD5)*(AL$5<='Rent Roll'!$AE5)*AL8-(AL$5>'Rent Roll'!$AG5)*(AL$5<='Rent Roll'!$AH5)*AL8","v":0},{"$f":"-(AM$5>'Rent Roll'!$AD5)*(AM$5<='Rent Roll'!$AE5)*AM8-(AM$5>'Rent Roll'!$AG5)*(AM$5<='Rent Roll'!$AH5)*AM8","v":0},{"$f":"-(AN$5>'Rent Roll'!$AD5)*(AN$5<='Rent Roll'!$AE5)*AN8-(AN$5>'Rent Roll'!$AG5)*(AN$5<='Rent Roll'!$AH5)*AN8","v":0},{"$f":"-(AO$5>'Rent Roll'!$AD5)*(AO$5<='Rent Roll'!$AE5)*AO8-(AO$5>'Rent Roll'!$AG5)*(AO$5<='Rent Roll'!$AH5)*AO8","v":0},{"$f":"-(AP$5>'Rent Roll'!$AD5)*(AP$5<='Rent Roll'!$AE5)*AP8-(AP$5>'Rent Roll'!$AG5)*(AP$5<='Rent Roll'!$AH5)*AP8","v":0},{"$f":"-(AQ$5>'Rent Roll'!$AD5)*(AQ$5<='Rent Roll'!$AE5)*AQ8-(AQ$5>'Rent Roll'!$AG5)*(AQ$5<='Rent Roll'!$AH5)*AQ8","v":0},{"$f":"-(AR$5>'Rent Roll'!$AD5)*(AR$5<='Rent Roll'!$AE5)*AR8-(AR$5>'Rent Roll'!$AG5)*(AR$5<='Rent Roll'!$AH5)*AR8","v":0},{"$f":"-(AS$5>'Rent Roll'!$AD5)*(AS$5<='Rent Roll'!$AE5)*AS8-(AS$5>'Rent Roll'!$AG5)*(AS$5<='Rent Roll'!$AH5)*AS8","v":0},{"$f":"-(AT$5>'Rent Roll'!$AD5)*(AT$5<='Rent Roll'!$AE5)*AT8-(AT$5>'Rent Roll'!$AG5)*(AT$5<='Rent Roll'!$AH5)*AT8","v":0},{"$f":"-(AU$5>'Rent Roll'!$AD5)*(AU$5<='Rent Roll'!$AE5)*AU8-(AU$5>'Rent Roll'!$AG5)*(AU$5<='Rent Roll'!$AH5)*AU8","v":0},{"$f":"-(AV$5>'Rent Roll'!$AD5)*(AV$5<='Rent Roll'!$AE5)*AV8-(AV$5>'Rent Roll'!$AG5)*(AV$5<='Rent Roll'!$AH5)*AV8","v":0},{"$f":"-(AW$5>'Rent Roll'!$AD5)*(AW$5<='Rent Roll'!$AE5)*AW8-(AW$5>'Rent Roll'!$AG5)*(AW$5<='Rent Roll'!$AH5)*AW8","v":0},{"$f":"-(AX$5>'Rent Roll'!$AD5)*(AX$5<='Rent Roll'!$AE5)*AX8-(AX$5>'Rent Roll'!$AG5)*(AX$5<='Rent Roll'!$AH5)*AX8","v":0},{"$f":"-(AY$5>'Rent Roll'!$AD5)*(AY$5<='Rent Roll'!$AE5)*AY8-(AY$5>'Rent Roll'!$AG5)*(AY$5<='Rent Roll'!$AH5)*AY8","v":0},{"$f":"-(AZ$5>'Rent Roll'!$AD5)*(AZ$5<='Rent Roll'!$AE5)*AZ8-(AZ$5>'Rent Roll'!$AG5)*(AZ$5<='Rent Roll'!$AH5)*AZ8","v":0},{"$f":"-(BA$5>'Rent Roll'!$AD5)*(BA$5<='Rent Roll'!$AE5)*BA8-(BA$5>'Rent Roll'!$AG5)*(BA$5<='Rent Roll'!$AH5)*BA8","v":0},{"$f":"-(BB$5>'Rent Roll'!$AD5)*(BB$5<='Rent Roll'!$AE5)*BB8-(BB$5>'Rent Roll'!$AG5)*(BB$5<='Rent Roll'!$AH5)*BB8","v":-4437.2492242899834},{"$f":"-(BC$5>'Rent Roll'!$AD5)*(BC$5<='Rent Roll'!$AE5)*BC8-(BC$5>'Rent Roll'!$AG5)*(BC$5<='Rent Roll'!$AH5)*BC8","v":-4437.2492242899834},{"$f":"-(BD$5>'Rent Roll'!$AD5)*(BD$5<='Rent Roll'!$AE5)*BD8-(BD$5>'Rent Roll'!$AG5)*(BD$5<='Rent Roll'!$AH5)*BD8","v":-4437.2492242899834},{"$f":"-(BE$5>'Rent Roll'!$AD5)*(BE$5<='Rent Roll'!$AE5)*BE8-(BE$5>'Rent Roll'!$AG5)*(BE$5<='Rent Roll'!$AH5)*BE8","v":-4437.2492242899834},{"$f":"-(BF$5>'Rent Roll'!$AD5)*(BF$5<='Rent Roll'!$AE5)*BF8-(BF$5>'Rent Roll'!$AG5)*(BF$5<='Rent Roll'!$AH5)*BF8","v":-4437.2492242899834},{"$f":"-(BG$5>'Rent Roll'!$AD5)*(BG$5<='Rent Roll'!$AE5)*BG8-(BG$5>'Rent Roll'!$AG5)*(BG$5<='Rent Roll'!$AH5)*BG8","v":-4437.2492242899834},{"$f":"-(BH$5>'Rent Roll'!$AD5)*(BH$5<='Rent Roll'!$AE5)*BH8-(BH$5>'Rent Roll'!$AG5)*(BH$5<='Rent Roll'!$AH5)*BH8","v":-4437.2492242899834},{"$f":"-(BI$5>'Rent Roll'!$AD5)*(BI$5<='Rent Roll'!$AE5)*BI8-(BI$5>'Rent Roll'!$AG5)*(BI$5<='Rent Roll'!$AH5)*BI8","v":-4437.2492242899834},{"$f":"-(BJ$5>'Rent Roll'!$AD5)*(BJ$5<='Rent Roll'!$AE5)*BJ8-(BJ$5>'Rent Roll'!$AG5)*(BJ$5<='Rent Roll'!$AH5)*BJ8","v":0},{"$f":"-(BK$5>'Rent Roll'!$AD5)*(BK$5<='Rent Roll'!$AE5)*BK8-(BK$5>'Rent Roll'!$AG5)*(BK$5<='Rent Roll'!$AH5)*BK8","v":0},null,"STOP"]
[null,{"$f":"+B9","v":"ASD"},null,{"$f":"-(D$5>'Rent Roll'!$AD6)*(D$5<='Rent Roll'!$AE6)*D9-(D$5>'Rent Roll'!$AG6)*(D$5<='Rent Roll'!$AH6)*D9","v":0},{"$f":"-(E$5>'Rent Roll'!$AD6)*(E$5<='Rent Roll'!$AE6)*E9-(E$5>'Rent Roll'!$AG6)*(E$5<='Rent Roll'!$AH6)*E9","v":0},{"$f":"-(F$5>'Rent Roll'!$AD6)*(F$5<='Rent Roll'!$AE6)*F9-(F$5>'Rent Roll'!$AG6)*(F$5<='Rent Roll'!$AH6)*F9","v":0},{"$f":"-(G$5>'Rent Roll'!$AD6)*(G$5<='Rent Roll'!$AE6)*G9-(G$5>'Rent Roll'!$AG6)*(G$5<='Rent Roll'!$AH6)*G9","v":0},{"$f":"-(H$5>'Rent Roll'!$AD6)*(H$5<='Rent Roll'!$AE6)*H9-(H$5>'Rent Roll'!$AG6)*(H$5<='Rent Roll'!$AH6)*H9","v":0},{"$f":"-(I$5>'Rent Roll'!$AD6)*(I$5<='Rent Roll'!$AE6)*I9-(I$5>'Rent Roll'!$AG6)*(I$5<='Rent Roll'!$AH6)*I9","v":0},{"$f":"-(J$5>'Rent Roll'!$AD6)*(J$5<='Rent Roll'!$AE6)*J9-(J$5>'Rent Roll'!$AG6)*(J$5<='Rent Roll'!$AH6)*J9","v":0},{"$f":"-(K$5>'Rent Roll'!$AD6)*(K$5<='Rent Roll'!$AE6)*K9-(K$5>'Rent Roll'!$AG6)*(K$5<='Rent Roll'!$AH6)*K9","v":0},{"$f":"-(L$5>'Rent Roll'!$AD6)*(L$5<='Rent Roll'!$AE6)*L9-(L$5>'Rent Roll'!$AG6)*(L$5<='Rent Roll'!$AH6)*L9","v":0},{"$f":"-(M$5>'Rent Roll'!$AD6)*(M$5<='Rent Roll'!$AE6)*M9-(M$5>'Rent Roll'!$AG6)*(M$5<='Rent Roll'!$AH6)*M9","v":0},{"$f":"-(N$5>'Rent Roll'!$AD6)*(N$5<='Rent Roll'!$AE6)*N9-(N$5>'Rent Roll'!$AG6)*(N$5<='Rent Roll'!$AH6)*N9","v":0},{"$f":"-(O$5>'Rent Roll'!$AD6)*(O$5<='Rent Roll'!$AE6)*O9-(O$5>'Rent Roll'!$AG6)*(O$5<='Rent Roll'!$AH6)*O9","v":0},{"$f":"-(P$5>'Rent Roll'!$AD6)*(P$5<='Rent Roll'!$AE6)*P9-(P$5>'Rent Roll'!$AG6)*(P$5<='Rent Roll'!$AH6)*P9","v":0},{"$f":"-(Q$5>'Rent Roll'!$AD6)*(Q$5<='Rent Roll'!$AE6)*Q9-(Q$5>'Rent Roll'!$AG6)*(Q$5<='Rent Roll'!$AH6)*Q9","v":0},{"$f":"-(R$5>'Rent Roll'!$AD6)*(R$5<='Rent Roll'!$AE6)*R9-(R$5>'Rent Roll'!$AG6)*(R$5<='Rent Roll'!$AH6)*R9","v":0},{"$f":"-(S$5>'Rent Roll'!$AD6)*(S$5<='Rent Roll'!$AE6)*S9-(S$5>'Rent Roll'!$AG6)*(S$5<='Rent Roll'!$AH6)*S9","v":0},{"$f":"-(T$5>'Rent Roll'!$AD6)*(T$5<='Rent Roll'!$AE6)*T9-(T$5>'Rent Roll'!$AG6)*(T$5<='Rent Roll'!$AH6)*T9","v":0},{"$f":"-(U$5>'Rent Roll'!$AD6)*(U$5<='Rent Roll'!$AE6)*U9-(U$5>'Rent Roll'!$AG6)*(U$5<='Rent Roll'!$AH6)*U9","v":0},{"$f":"-(V$5>'Rent Roll'!$AD6)*(V$5<='Rent Roll'!$AE6)*V9-(V$5>'Rent Roll'!$AG6)*(V$5<='Rent Roll'!$AH6)*V9","v":0},{"$f":"-(W$5>'Rent Roll'!$AD6)*(W$5<='Rent Roll'!$AE6)*W9-(W$5>'Rent Roll'!$AG6)*(W$5<='Rent Roll'!$AH6)*W9","v":0},{"$f":"-(X$5>'Rent Roll'!$AD6)*(X$5<='Rent Roll'!$AE6)*X9-(X$5>'Rent Roll'!$AG6)*(X$5<='Rent Roll'!$AH6)*X9","v":0},{"$f":"-(Y$5>'Rent Roll'!$AD6)*(Y$5<='Rent Roll'!$AE6)*Y9-(Y$5>'Rent Roll'!$AG6)*(Y$5<='Rent Roll'!$AH6)*Y9","v":0},{"$f":"-(Z$5>'Rent Roll'!$AD6)*(Z$5<='Rent Roll'!$AE6)*Z9-(Z$5>'Rent Roll'!$AG6)*(Z$5<='Rent Roll'!$AH6)*Z9","v":0},{"$f":"-(AA$5>'Rent Roll'!$AD6)*(AA$5<='Rent Roll'!$AE6)*AA9-(AA$5>'Rent Roll'!$AG6)*(AA$5<='Rent Roll'!$AH6)*AA9","v":0},{"$f":"-(AB$5>'Rent Roll'!$AD6)*(AB$5<='Rent Roll'!$AE6)*AB9-(AB$5>'Rent Roll'!$AG6)*(AB$5<='Rent Roll'!$AH6)*AB9","v":0},{"$f":"-(AC$5>'Rent Roll'!$AD6)*(AC$5<='Rent Roll'!$AE6)*AC9-(AC$5>'Rent Roll'!$AG6)*(AC$5<='Rent Roll'!$AH6)*AC9","v":0},{"$f":"-(AD$5>'Rent Roll'!$AD6)*(AD$5<='Rent Roll'!$AE6)*AD9-(AD$5>'Rent Roll'!$AG6)*(AD$5<='Rent Roll'!$AH6)*AD9","v":0},{"$f":"-(AE$5>'Rent Roll'!$AD6)*(AE$5<='Rent Roll'!$AE6)*AE9-(AE$5>'Rent Roll'!$AG6)*(AE$5<='Rent Roll'!$AH6)*AE9","v":0},{"$f":"-(AF$5>'Rent Roll'!$AD6)*(AF$5<='Rent Roll'!$AE6)*AF9-(AF$5>'Rent Roll'!$AG6)*(AF$5<='Rent Roll'!$AH6)*AF9","v":0},{"$f":"-(AG$5>'Rent Roll'!$AD6)*(AG$5<='Rent Roll'!$AE6)*AG9-(AG$5>'Rent Roll'!$AG6)*(AG$5<='Rent Roll'!$AH6)*AG9","v":0},{"$f":"-(AH$5>'Rent Roll'!$AD6)*(AH$5<='Rent Roll'!$AE6)*AH9-(AH$5>'Rent Roll'!$AG6)*(AH$5<='Rent Roll'!$AH6)*AH9","v":0},{"$f":"-(AI$5>'Rent Roll'!$AD6)*(AI$5<='Rent Roll'!$AE6)*AI9-(AI$5>'Rent Roll'!$AG6)*(AI$5<='Rent Roll'!$AH6)*AI9","v":0},{"$f":"-(AJ$5>'Rent Roll'!$AD6)*(AJ$5<='Rent Roll'!$AE6)*AJ9-(AJ$5>'Rent Roll'!$AG6)*(AJ$5<='Rent Roll'!$AH6)*AJ9","v":0},{"$f":"-(AK$5>'Rent Roll'!$AD6)*(AK$5<='Rent Roll'!$AE6)*AK9-(AK$5>'Rent Roll'!$AG6)*(AK$5<='Rent Roll'!$AH6)*AK9","v":0},{"$f":"-(AL$5>'Rent Roll'!$AD6)*(AL$5<='Rent Roll'!$AE6)*AL9-(AL$5>'Rent Roll'!$AG6)*(AL$5<='Rent Roll'!$AH6)*AL9","v":0},{"$f":"-(AM$5>'Rent Roll'!$AD6)*(AM$5<='Rent Roll'!$AE6)*AM9-(AM$5>'Rent Roll'!$AG6)*(AM$5<='Rent Roll'!$AH6)*AM9","v":0},{"$f":"-(AN$5>'Rent Roll'!$AD6)*(AN$5<='Rent Roll'!$AE6)*AN9-(AN$5>'Rent Roll'!$AG6)*(AN$5<='Rent Roll'!$AH6)*AN9","v":0},{"$f":"-(AO$5>'Rent Roll'!$AD6)*(AO$5<='Rent Roll'!$AE6)*AO9-(AO$5>'Rent Roll'!$AG6)*(AO$5<='Rent Roll'!$AH6)*AO9","v":0},{"$f":"-(AP$5>'Rent Roll'!$AD6)*(AP$5<='Rent Roll'!$AE6)*AP9-(AP$5>'Rent Roll'!$AG6)*(AP$5<='Rent Roll'!$AH6)*AP9","v":0},{"$f":"-(AQ$5>'Rent Roll'!$AD6)*(AQ$5<='Rent Roll'!$AE6)*AQ9-(AQ$5>'Rent Roll'!$AG6)*(AQ$5<='Rent Roll'!$AH6)*AQ9","v":0},{"$f":"-(AR$5>'Rent Roll'!$AD6)*(AR$5<='Rent Roll'!$AE6)*AR9-(AR$5>'Rent Roll'!$AG6)*(AR$5<='Rent Roll'!$AH6)*AR9","v":0},{"$f":"-(AS$5>'Rent Roll'!$AD6)*(AS$5<='Rent Roll'!$AE6)*AS9-(AS$5>'Rent Roll'!$AG6)*(AS$5<='Rent Roll'!$AH6)*AS9","v":0},{"$f":"-(AT$5>'Rent Roll'!$AD6)*(AT$5<='Rent Roll'!$AE6)*AT9-(AT$5>'Rent Roll'!$AG6)*(AT$5<='Rent Roll'!$AH6)*AT9","v":0},{"$f":"-(AU$5>'Rent Roll'!$AD6)*(AU$5<='Rent Roll'!$AE6)*AU9-(AU$5>'Rent Roll'!$AG6)*(AU$5<='Rent Roll'!$AH6)*AU9","v":0},{"$f":"-(AV$5>'Rent Roll'!$AD6)*(AV$5<='Rent Roll'!$AE6)*AV9-(AV$5>'Rent Roll'!$AG6)*(AV$5<='Rent Roll'!$AH6)*AV9","v":0},{"$f":"-(AW$5>'Rent Roll'!$AD6)*(AW$5<='Rent Roll'!$AE6)*AW9-(AW$5>'Rent Roll'!$AG6)*(AW$5<='Rent Roll'!$AH6)*AW9","v":0},{"$f":"-(AX$5>'Rent Roll'!$AD6)*(AX$5<='Rent Roll'!$AE6)*AX9-(AX$5>'Rent Roll'!$AG6)*(AX$5<='Rent Roll'!$AH6)*AX9","v":0},{"$f":"-(AY$5>'Rent Roll'!$AD6)*(AY$5<='Rent Roll'!$AE6)*AY9-(AY$5>'Rent Roll'!$AG6)*(AY$5<='Rent Roll'!$AH6)*AY9","v":0},{"$f":"-(AZ$5>'Rent Roll'!$AD6)*(AZ$5<='Rent Roll'!$AE6)*AZ9-(AZ$5>'Rent Roll'!$AG6)*(AZ$5<='Rent Roll'!$AH6)*AZ9","v":0},{"$f":"-(BA$5>'Rent Roll'!$AD6)*(BA$5<='Rent Roll'!$AE6)*BA9-(BA$5>'Rent Roll'!$AG6)*(BA$5<='Rent Roll'!$AH6)*BA9","v":0},{"$f":"-(BB$5>'Rent Roll'!$AD6)*(BB$5<='Rent Roll'!$AE6)*BB9-(BB$5>'Rent Roll'!$AG6)*(BB$5<='Rent Roll'!$AH6)*BB9","v":-2821.881482070768},{"$f":"-(BC$5>'Rent Roll'!$AD6)*(BC$5<='Rent Roll'!$AE6)*BC9-(BC$5>'Rent Roll'!$AG6)*(BC$5<='Rent Roll'!$AH6)*BC9","v":-2821.881482070768},{"$f":"-(BD$5>'Rent Roll'!$AD6)*(BD$5<='Rent Roll'!$AE6)*BD9-(BD$5>'Rent Roll'!$AG6)*(BD$5<='Rent Roll'!$AH6)*BD9","v":-2821.881482070768},{"$f":"-(BE$5>'Rent Roll'!$AD6)*(BE$5<='Rent Roll'!$AE6)*BE9-(BE$5>'Rent Roll'!$AG6)*(BE$5<='Rent Roll'!$AH6)*BE9","v":-2821.881482070768},{"$f":"-(BF$5>'Rent Roll'!$AD6)*(BF$5<='Rent Roll'!$AE6)*BF9-(BF$5>'Rent Roll'!$AG6)*(BF$5<='Rent Roll'!$AH6)*BF9","v":-2821.881482070768},{"$f":"-(BG$5>'Rent Roll'!$AD6)*(BG$5<='Rent Roll'!$AE6)*BG9-(BG$5>'Rent Roll'!$AG6)*(BG$5<='Rent Roll'!$AH6)*BG9","v":-2821.881482070768},{"$f":"-(BH$5>'Rent Roll'!$AD6)*(BH$5<='Rent Roll'!$AE6)*BH9-(BH$5>'Rent Roll'!$AG6)*(BH$5<='Rent Roll'!$AH6)*BH9","v":-2821.881482070768},{"$f":"-(BI$5>'Rent Roll'!$AD6)*(BI$5<='Rent Roll'!$AE6)*BI9-(BI$5>'Rent Roll'!$AG6)*(BI$5<='Rent Roll'!$AH6)*BI9","v":-2821.881482070768},{"$f":"-(BJ$5>'Rent Roll'!$AD6)*(BJ$5<='Rent Roll'!$AE6)*BJ9-(BJ$5>'Rent Roll'!$AG6)*(BJ$5<='Rent Roll'!$AH6)*BJ9","v":0},{"$f":"-(BK$5>'Rent Roll'!$AD6)*(BK$5<='Rent Roll'!$AE6)*BK9-(BK$5>'Rent Roll'!$AG6)*(BK$5<='Rent Roll'!$AH6)*BK9","v":0},null,"STOP"]
[null,{"$f":"+B10","v":"Vacant"},null,{"$f":"-(D$5>'Rent Roll'!$AD7)*(D$5<='Rent Roll'!$AE7)*D10-(D$5>'Rent Roll'!$AG7)*(D$5<='Rent Roll'!$AH7)*D10","v":-2880.96875},{"$f":"-(E$5>'Rent Roll'!$AD7)*(E$5<='Rent Roll'!$AE7)*E10-(E$5>'Rent Roll'!$AG7)*(E$5<='Rent Roll'!$AH7)*E10","v":-2880.96875},{"$f":"-(F$5>'Rent Roll'!$AD7)*(F$5<='Rent Roll'!$AE7)*F10-(F$5>'Rent Roll'!$AG7)*(F$5<='Rent Roll'!$AH7)*F10","v":-2880.96875},{"$f":"-(G$5>'Rent Roll'!$AD7)*(G$5<='Rent Roll'!$AE7)*G10-(G$5>'Rent Roll'!$AG7)*(G$5<='Rent Roll'!$AH7)*G10","v":-2880.96875},{"$f":"-(H$5>'Rent Roll'!$AD7)*(H$5<='Rent Roll'!$AE7)*H10-(H$5>'Rent Roll'!$AG7)*(H$5<='Rent Roll'!$AH7)*H10","v":-2880.96875},{"$f":"-(I$5>'Rent Roll'!$AD7)*(I$5<='Rent Roll'!$AE7)*I10-(I$5>'Rent Roll'!$AG7)*(I$5<='Rent Roll'!$AH7)*I10","v":-2880.96875},{"$f":"-(J$5>'Rent Roll'!$AD7)*(J$5<='Rent Roll'!$AE7)*J10-(J$5>'Rent Roll'!$AG7)*(J$5<='Rent Roll'!$AH7)*J10","v":-2880.96875},{"$f":"-(K$5>'Rent Roll'!$AD7)*(K$5<='Rent Roll'!$AE7)*K10-(K$5>'Rent Roll'!$AG7)*(K$5<='Rent Roll'!$AH7)*K10","v":-2880.96875},{"$f":"-(L$5>'Rent Roll'!$AD7)*(L$5<='Rent Roll'!$AE7)*L10-(L$5>'Rent Roll'!$AG7)*(L$5<='Rent Roll'!$AH7)*L10","v":-2880.96875},{"$f":"-(M$5>'Rent Roll'!$AD7)*(M$5<='Rent Roll'!$AE7)*M10-(M$5>'Rent Roll'!$AG7)*(M$5<='Rent Roll'!$AH7)*M10","v":-2880.96875},{"$f":"-(N$5>'Rent Roll'!$AD7)*(N$5<='Rent Roll'!$AE7)*N10-(N$5>'Rent Roll'!$AG7)*(N$5<='Rent Roll'!$AH7)*N10","v":-2880.96875},{"$f":"-(O$5>'Rent Roll'!$AD7)*(O$5<='Rent Roll'!$AE7)*O10-(O$5>'Rent Roll'!$AG7)*(O$5<='Rent Roll'!$AH7)*O10","v":-2880.96875},{"$f":"-(P$5>'Rent Roll'!$AD7)*(P$5<='Rent Roll'!$AE7)*P10-(P$5>'Rent Roll'!$AG7)*(P$5<='Rent Roll'!$AH7)*P10","v":-2938.5881250000002},{"$f":"-(Q$5>'Rent Roll'!$AD7)*(Q$5<='Rent Roll'!$AE7)*Q10-(Q$5>'Rent Roll'!$AG7)*(Q$5<='Rent Roll'!$AH7)*Q10","v":0},{"$f":"-(R$5>'Rent Roll'!$AD7)*(R$5<='Rent Roll'!$AE7)*R10-(R$5>'Rent Roll'!$AG7)*(R$5<='Rent Roll'!$AH7)*R10","v":0},{"$f":"-(S$5>'Rent Roll'!$AD7)*(S$5<='Rent Roll'!$AE7)*S10-(S$5>'Rent Roll'!$AG7)*(S$5<='Rent Roll'!$AH7)*S10","v":0},{"$f":"-(T$5>'Rent Roll'!$AD7)*(T$5<='Rent Roll'!$AE7)*T10-(T$5>'Rent Roll'!$AG7)*(T$5<='Rent Roll'!$AH7)*T10","v":0},{"$f":"-(U$5>'Rent Roll'!$AD7)*(U$5<='Rent Roll'!$AE7)*U10-(U$5>'Rent Roll'!$AG7)*(U$5<='Rent Roll'!$AH7)*U10","v":0},{"$f":"-(V$5>'Rent Roll'!$AD7)*(V$5<='Rent Roll'!$AE7)*V10-(V$5>'Rent Roll'!$AG7)*(V$5<='Rent Roll'!$AH7)*V10","v":0},{"$f":"-(W$5>'Rent Roll'!$AD7)*(W$5<='Rent Roll'!$AE7)*W10-(W$5>'Rent Roll'!$AG7)*(W$5<='Rent Roll'!$AH7)*W10","v":0},{"$f":"-(X$5>'Rent Roll'!$AD7)*(X$5<='Rent Roll'!$AE7)*X10-(X$5>'Rent Roll'!$AG7)*(X$5<='Rent Roll'!$AH7)*X10","v":0},{"$f":"-(Y$5>'Rent Roll'!$AD7)*(Y$5<='Rent Roll'!$AE7)*Y10-(Y$5>'Rent Roll'!$AG7)*(Y$5<='Rent Roll'!$AH7)*Y10","v":0},{"$f":"-(Z$5>'Rent Roll'!$AD7)*(Z$5<='Rent Roll'!$AE7)*Z10-(Z$5>'Rent Roll'!$AG7)*(Z$5<='Rent Roll'!$AH7)*Z10","v":0},{"$f":"-(AA$5>'Rent Roll'!$AD7)*(AA$5<='Rent Roll'!$AE7)*AA10-(AA$5>'Rent Roll'!$AG7)*(AA$5<='Rent Roll'!$AH7)*AA10","v":0},{"$f":"-(AB$5>'Rent Roll'!$AD7)*(AB$5<='Rent Roll'!$AE7)*AB10-(AB$5>'Rent Roll'!$AG7)*(AB$5<='Rent Roll'!$AH7)*AB10","v":0},{"$f":"-(AC$5>'Rent Roll'!$AD7)*(AC$5<='Rent Roll'!$AE7)*AC10-(AC$5>'Rent Roll'!$AG7)*(AC$5<='Rent Roll'!$AH7)*AC10","v":0},{"$f":"-(AD$5>'Rent Roll'!$AD7)*(AD$5<='Rent Roll'!$AE7)*AD10-(AD$5>'Rent Roll'!$AG7)*(AD$5<='Rent Roll'!$AH7)*AD10","v":0},{"$f":"-(AE$5>'Rent Roll'!$AD7)*(AE$5<='Rent Roll'!$AE7)*AE10-(AE$5>'Rent Roll'!$AG7)*(AE$5<='Rent Roll'!$AH7)*AE10","v":0},{"$f":"-(AF$5>'Rent Roll'!$AD7)*(AF$5<='Rent Roll'!$AE7)*AF10-(AF$5>'Rent Roll'!$AG7)*(AF$5<='Rent Roll'!$AH7)*AF10","v":0},{"$f":"-(AG$5>'Rent Roll'!$AD7)*(AG$5<='Rent Roll'!$AE7)*AG10-(AG$5>'Rent Roll'!$AG7)*(AG$5<='Rent Roll'!$AH7)*AG10","v":0},{"$f":"-(AH$5>'Rent Roll'!$AD7)*(AH$5<='Rent Roll'!$AE7)*AH10-(AH$5>'Rent Roll'!$AG7)*(AH$5<='Rent Roll'!$AH7)*AH10","v":0},{"$f":"-(AI$5>'Rent Roll'!$AD7)*(AI$5<='Rent Roll'!$AE7)*AI10-(AI$5>'Rent Roll'!$AG7)*(AI$5<='Rent Roll'!$AH7)*AI10","v":0},{"$f":"-(AJ$5>'Rent Roll'!$AD7)*(AJ$5<='Rent Roll'!$AE7)*AJ10-(AJ$5>'Rent Roll'!$AG7)*(AJ$5<='Rent Roll'!$AH7)*AJ10","v":0},{"$f":"-(AK$5>'Rent Roll'!$AD7)*(AK$5<='Rent Roll'!$AE7)*AK10-(AK$5>'Rent Roll'!$AG7)*(AK$5<='Rent Roll'!$AH7)*AK10","v":0},{"$f":"-(AL$5>'Rent Roll'!$AD7)*(AL$5<='Rent Roll'!$AE7)*AL10-(AL$5>'Rent Roll'!$AG7)*(AL$5<='Rent Roll'!$AH7)*AL10","v":0},{"$f":"-(AM$5>'Rent Roll'!$AD7)*(AM$5<='Rent Roll'!$AE7)*AM10-(AM$5>'Rent Roll'!$AG7)*(AM$5<='Rent Roll'!$AH7)*AM10","v":0},{"$f":"-(AN$5>'Rent Roll'!$AD7)*(AN$5<='Rent Roll'!$AE7)*AN10-(AN$5>'Rent Roll'!$AG7)*(AN$5<='Rent Roll'!$AH7)*AN10","v":0},{"$f":"-(AO$5>'Rent Roll'!$AD7)*(AO$5<='Rent Roll'!$AE7)*AO10-(AO$5>'Rent Roll'!$AG7)*(AO$5<='Rent Roll'!$AH7)*AO10","v":0},{"$f":"-(AP$5>'Rent Roll'!$AD7)*(AP$5<='Rent Roll'!$AE7)*AP10-(AP$5>'Rent Roll'!$AG7)*(AP$5<='Rent Roll'!$AH7)*AP10","v":0},{"$f":"-(AQ$5>'Rent Roll'!$AD7)*(AQ$5<='Rent Roll'!$AE7)*AQ10-(AQ$5>'Rent Roll'!$AG7)*(AQ$5<='Rent Roll'!$AH7)*AQ10","v":0},{"$f":"-(AR$5>'Rent Roll'!$AD7)*(AR$5<='Rent Roll'!$AE7)*AR10-(AR$5>'Rent Roll'!$AG7)*(AR$5<='Rent Roll'!$AH7)*AR10","v":0},{"$f":"-(AS$5>'Rent Roll'!$AD7)*(AS$5<='Rent Roll'!$AE7)*AS10-(AS$5>'Rent Roll'!$AG7)*(AS$5<='Rent Roll'!$AH7)*AS10","v":0},{"$f":"-(AT$5>'Rent Roll'!$AD7)*(AT$5<='Rent Roll'!$AE7)*AT10-(AT$5>'Rent Roll'!$AG7)*(AT$5<='Rent Roll'!$AH7)*AT10","v":0},{"$f":"-(AU$5>'Rent Roll'!$AD7)*(AU$5<='Rent Roll'!$AE7)*AU10-(AU$5>'Rent Roll'!$AG7)*(AU$5<='Rent Roll'!$AH7)*AU10","v":0},{"$f":"-(AV$5>'Rent Roll'!$AD7)*(AV$5<='Rent Roll'!$AE7)*AV10-(AV$5>'Rent Roll'!$AG7)*(AV$5<='Rent Roll'!$AH7)*AV10","v":0},{"$f":"-(AW$5>'Rent Roll'!$AD7)*(AW$5<='Rent Roll'!$AE7)*AW10-(AW$5>'Rent Roll'!$AG7)*(AW$5<='Rent Roll'!$AH7)*AW10","v":0},{"$f":"-(AX$5>'Rent Roll'!$AD7)*(AX$5<='Rent Roll'!$AE7)*AX10-(AX$5>'Rent Roll'!$AG7)*(AX$5<='Rent Roll'!$AH7)*AX10","v":0},{"$f":"-(AY$5>'Rent Roll'!$AD7)*(AY$5<='Rent Roll'!$AE7)*AY10-(AY$5>'Rent Roll'!$AG7)*(AY$5<='Rent Roll'!$AH7)*AY10","v":0},{"$f":"-(AZ$5>'Rent Roll'!$AD7)*(AZ$5<='Rent Roll'!$AE7)*AZ10-(AZ$5>'Rent Roll'!$AG7)*(AZ$5<='Rent Roll'!$AH7)*AZ10","v":0},{"$f":"-(BA$5>'Rent Roll'!$AD7)*(BA$5<='Rent Roll'!$AE7)*BA10-(BA$5>'Rent Roll'!$AG7)*(BA$5<='Rent Roll'!$AH7)*BA10","v":0},{"$f":"-(BB$5>'Rent Roll'!$AD7)*(BB$5<='Rent Roll'!$AE7)*BB10-(BB$5>'Rent Roll'!$AG7)*(BB$5<='Rent Roll'!$AH7)*BB10","v":0},{"$f":"-(BC$5>'Rent Roll'!$AD7)*(BC$5<='Rent Roll'!$AE7)*BC10-(BC$5>'Rent Roll'!$AG7)*(BC$5<='Rent Roll'!$AH7)*BC10","v":0},{"$f":"-(BD$5>'Rent Roll'!$AD7)*(BD$5<='Rent Roll'!$AE7)*BD10-(BD$5>'Rent Roll'!$AG7)*(BD$5<='Rent Roll'!$AH7)*BD10","v":0},{"$f":"-(BE$5>'Rent Roll'!$AD7)*(BE$5<='Rent Roll'!$AE7)*BE10-(BE$5>'Rent Roll'!$AG7)*(BE$5<='Rent Roll'!$AH7)*BE10","v":0},{"$f":"-(BF$5>'Rent Roll'!$AD7)*(BF$5<='Rent Roll'!$AE7)*BF10-(BF$5>'Rent Roll'!$AG7)*(BF$5<='Rent Roll'!$AH7)*BF10","v":0},{"$f":"-(BG$5>'Rent Roll'!$AD7)*(BG$5<='Rent Roll'!$AE7)*BG10-(BG$5>'Rent Roll'!$AG7)*(BG$5<='Rent Roll'!$AH7)*BG10","v":0},{"$f":"-(BH$5>'Rent Roll'!$AD7)*(BH$5<='Rent Roll'!$AE7)*BH10-(BH$5>'Rent Roll'!$AG7)*(BH$5<='Rent Roll'!$AH7)*BH10","v":0},{"$f":"-(BI$5>'Rent Roll'!$AD7)*(BI$5<='Rent Roll'!$AE7)*BI10-(BI$5>'Rent Roll'!$AG7)*(BI$5<='Rent Roll'!$AH7)*BI10","v":0},{"$f":"-(BJ$5>'Rent Roll'!$AD7)*(BJ$5<='Rent Roll'!$AE7)*BJ10-(BJ$5>'Rent Roll'!$AG7)*(BJ$5<='Rent Roll'!$AH7)*BJ10","v":0},{"$f":"-(BK$5>'Rent Roll'!$AD7)*(BK$5<='Rent Roll'!$AE7)*BK10-(BK$5>'Rent Roll'!$AG7)*(BK$5<='Rent Roll'!$AH7)*BK10","v":0},null,"STOP"]
[null,{"$f":"+B11","v":"Vacant"},null,{"$f":"-(D$5>'Rent Roll'!$AD8)*(D$5<='Rent Roll'!$AE8)*D11-(D$5>'Rent Roll'!$AG8)*(D$5<='Rent Roll'!$AH8)*D11","v":-701.25},{"$f":"-(E$5>'Rent Roll'!$AD8)*(E$5<='Rent Roll'!$AE8)*E11-(E$5>'Rent Roll'!$AG8)*(E$5<='Rent Roll'!$AH8)*E11","v":-701.25},{"$f":"-(F$5>'Rent Roll'!$AD8)*(F$5<='Rent Roll'!$AE8)*F11-(F$5>'Rent Roll'!$AG8)*(F$5<='Rent Roll'!$AH8)*F11","v":-701.25},{"$f":"-(G$5>'Rent Roll'!$AD8)*(G$5<='Rent Roll'!$AE8)*G11-(G$5>'Rent Roll'!$AG8)*(G$5<='Rent Roll'!$AH8)*G11","v":-701.25},{"$f":"-(H$5>'Rent Roll'!$AD8)*(H$5<='Rent Roll'!$AE8)*H11-(H$5>'Rent Roll'!$AG8)*(H$5<='Rent Roll'!$AH8)*H11","v":-701.25},{"$f":"-(I$5>'Rent Roll'!$AD8)*(I$5<='Rent Roll'!$AE8)*I11-(I$5>'Rent Roll'!$AG8)*(I$5<='Rent Roll'!$AH8)*I11","v":-701.25},{"$f":"-(J$5>'Rent Roll'!$AD8)*(J$5<='Rent Roll'!$AE8)*J11-(J$5>'Rent Roll'!$AG8)*(J$5<='Rent Roll'!$AH8)*J11","v":-701.25},{"$f":"-(K$5>'Rent Roll'!$AD8)*(K$5<='Rent Roll'!$AE8)*K11-(K$5>'Rent Roll'!$AG8)*(K$5<='Rent Roll'!$AH8)*K11","v":-701.25},{"$f":"-(L$5>'Rent Roll'!$AD8)*(L$5<='Rent Roll'!$AE8)*L11-(L$5>'Rent Roll'!$AG8)*(L$5<='Rent Roll'!$AH8)*L11","v":-701.25},{"$f":"-(M$5>'Rent Roll'!$AD8)*(M$5<='Rent Roll'!$AE8)*M11-(M$5>'Rent Roll'!$AG8)*(M$5<='Rent Roll'!$AH8)*M11","v":-701.25},{"$f":"-(N$5>'Rent Roll'!$AD8)*(N$5<='Rent Roll'!$AE8)*N11-(N$5>'Rent Roll'!$AG8)*(N$5<='Rent Roll'!$AH8)*N11","v":-701.25},{"$f":"-(O$5>'Rent Roll'!$AD8)*(O$5<='Rent Roll'!$AE8)*O11-(O$5>'Rent Roll'!$AG8)*(O$5<='Rent Roll'!$AH8)*O11","v":-701.25},{"$f":"-(P$5>'Rent Roll'!$AD8)*(P$5<='Rent Roll'!$AE8)*P11-(P$5>'Rent Roll'!$AG8)*(P$5<='Rent Roll'!$AH8)*P11","v":-715.27499999999998},{"$f":"-(Q$5>'Rent Roll'!$AD8)*(Q$5<='Rent Roll'!$AE8)*Q11-(Q$5>'Rent Roll'!$AG8)*(Q$5<='Rent Roll'!$AH8)*Q11","v":0},{"$f":"-(R$5>'Rent Roll'!$AD8)*(R$5<='Rent Roll'!$AE8)*R11-(R$5>'Rent Roll'!$AG8)*(R$5<='Rent Roll'!$AH8)*R11","v":0},{"$f":"-(S$5>'Rent Roll'!$AD8)*(S$5<='Rent Roll'!$AE8)*S11-(S$5>'Rent Roll'!$AG8)*(S$5<='Rent Roll'!$AH8)*S11","v":0},{"$f":"-(T$5>'Rent Roll'!$AD8)*(T$5<='Rent Roll'!$AE8)*T11-(T$5>'Rent Roll'!$AG8)*(T$5<='Rent Roll'!$AH8)*T11","v":0},{"$f":"-(U$5>'Rent Roll'!$AD8)*(U$5<='Rent Roll'!$AE8)*U11-(U$5>'Rent Roll'!$AG8)*(U$5<='Rent Roll'!$AH8)*U11","v":0},{"$f":"-(V$5>'Rent Roll'!$AD8)*(V$5<='Rent Roll'!$AE8)*V11-(V$5>'Rent Roll'!$AG8)*(V$5<='Rent Roll'!$AH8)*V11","v":0},{"$f":"-(W$5>'Rent Roll'!$AD8)*(W$5<='Rent Roll'!$AE8)*W11-(W$5>'Rent Roll'!$AG8)*(W$5<='Rent Roll'!$AH8)*W11","v":0},{"$f":"-(X$5>'Rent Roll'!$AD8)*(X$5<='Rent Roll'!$AE8)*X11-(X$5>'Rent Roll'!$AG8)*(X$5<='Rent Roll'!$AH8)*X11","v":0},{"$f":"-(Y$5>'Rent Roll'!$AD8)*(Y$5<='Rent Roll'!$AE8)*Y11-(Y$5>'Rent Roll'!$AG8)*(Y$5<='Rent Roll'!$AH8)*Y11","v":0},{"$f":"-(Z$5>'Rent Roll'!$AD8)*(Z$5<='Rent Roll'!$AE8)*Z11-(Z$5>'Rent Roll'!$AG8)*(Z$5<='Rent Roll'!$AH8)*Z11","v":0},{"$f":"-(AA$5>'Rent Roll'!$AD8)*(AA$5<='Rent Roll'!$AE8)*AA11-(AA$5>'Rent Roll'!$AG8)*(AA$5<='Rent Roll'!$AH8)*AA11","v":0},{"$f":"-(AB$5>'Rent Roll'!$AD8)*(AB$5<='Rent Roll'!$AE8)*AB11-(AB$5>'Rent Roll'!$AG8)*(AB$5<='Rent Roll'!$AH8)*AB11","v":0},{"$f":"-(AC$5>'Rent Roll'!$AD8)*(AC$5<='Rent Roll'!$AE8)*AC11-(AC$5>'Rent Roll'!$AG8)*(AC$5<='Rent Roll'!$AH8)*AC11","v":0},{"$f":"-(AD$5>'Rent Roll'!$AD8)*(AD$5<='Rent Roll'!$AE8)*AD11-(AD$5>'Rent Roll'!$AG8)*(AD$5<='Rent Roll'!$AH8)*AD11","v":0},{"$f":"-(AE$5>'Rent Roll'!$AD8)*(AE$5<='Rent Roll'!$AE8)*AE11-(AE$5>'Rent Roll'!$AG8)*(AE$5<='Rent Roll'!$AH8)*AE11","v":0},{"$f":"-(AF$5>'Rent Roll'!$AD8)*(AF$5<='Rent Roll'!$AE8)*AF11-(AF$5>'Rent Roll'!$AG8)*(AF$5<='Rent Roll'!$AH8)*AF11","v":0},{"$f":"-(AG$5>'Rent Roll'!$AD8)*(AG$5<='Rent Roll'!$AE8)*AG11-(AG$5>'Rent Roll'!$AG8)*(AG$5<='Rent Roll'!$AH8)*AG11","v":0},{"$f":"-(AH$5>'Rent Roll'!$AD8)*(AH$5<='Rent Roll'!$AE8)*AH11-(AH$5>'Rent Roll'!$AG8)*(AH$5<='Rent Roll'!$AH8)*AH11","v":0},{"$f":"-(AI$5>'Rent Roll'!$AD8)*(AI$5<='Rent Roll'!$AE8)*AI11-(AI$5>'Rent Roll'!$AG8)*(AI$5<='Rent Roll'!$AH8)*AI11","v":0},{"$f":"-(AJ$5>'Rent Roll'!$AD8)*(AJ$5<='Rent Roll'!$AE8)*AJ11-(AJ$5>'Rent Roll'!$AG8)*(AJ$5<='Rent Roll'!$AH8)*AJ11","v":0},{"$f":"-(AK$5>'Rent Roll'!$AD8)*(AK$5<='Rent Roll'!$AE8)*AK11-(AK$5>'Rent Roll'!$AG8)*(AK$5<='Rent Roll'!$AH8)*AK11","v":0},{"$f":"-(AL$5>'Rent Roll'!$AD8)*(AL$5<='Rent Roll'!$AE8)*AL11-(AL$5>'Rent Roll'!$AG8)*(AL$5<='Rent Roll'!$AH8)*AL11","v":0},{"$f":"-(AM$5>'Rent Roll'!$AD8)*(AM$5<='Rent Roll'!$AE8)*AM11-(AM$5>'Rent Roll'!$AG8)*(AM$5<='Rent Roll'!$AH8)*AM11","v":0},{"$f":"-(AN$5>'Rent Roll'!$AD8)*(AN$5<='Rent Roll'!$AE8)*AN11-(AN$5>'Rent Roll'!$AG8)*(AN$5<='Rent Roll'!$AH8)*AN11","v":0},{"$f":"-(AO$5>'Rent Roll'!$AD8)*(AO$5<='Rent Roll'!$AE8)*AO11-(AO$5>'Rent Roll'!$AG8)*(AO$5<='Rent Roll'!$AH8)*AO11","v":0},{"$f":"-(AP$5>'Rent Roll'!$AD8)*(AP$5<='Rent Roll'!$AE8)*AP11-(AP$5>'Rent Roll'!$AG8)*(AP$5<='Rent Roll'!$AH8)*AP11","v":0},{"$f":"-(AQ$5>'Rent Roll'!$AD8)*(AQ$5<='Rent Roll'!$AE8)*AQ11-(AQ$5>'Rent Roll'!$AG8)*(AQ$5<='Rent Roll'!$AH8)*AQ11","v":0},{"$f":"-(AR$5>'Rent Roll'!$AD8)*(AR$5<='Rent Roll'!$AE8)*AR11-(AR$5>'Rent Roll'!$AG8)*(AR$5<='Rent Roll'!$AH8)*AR11","v":0},{"$f":"-(AS$5>'Rent Roll'!$AD8)*(AS$5<='Rent Roll'!$AE8)*AS11-(AS$5>'Rent Roll'!$AG8)*(AS$5<='Rent Roll'!$AH8)*AS11","v":0},{"$f":"-(AT$5>'Rent Roll'!$AD8)*(AT$5<='Rent Roll'!$AE8)*AT11-(AT$5>'Rent Roll'!$AG8)*(AT$5<='Rent Roll'!$AH8)*AT11","v":0},{"$f":"-(AU$5>'Rent Roll'!$AD8)*(AU$5<='Rent Roll'!$AE8)*AU11-(AU$5>'Rent Roll'!$AG8)*(AU$5<='Rent Roll'!$AH8)*AU11","v":0},{"$f":"-(AV$5>'Rent Roll'!$AD8)*(AV$5<='Rent Roll'!$AE8)*AV11-(AV$5>'Rent Roll'!$AG8)*(AV$5<='Rent Roll'!$AH8)*AV11","v":0},{"$f":"-(AW$5>'Rent Roll'!$AD8)*(AW$5<='Rent Roll'!$AE8)*AW11-(AW$5>'Rent Roll'!$AG8)*(AW$5<='Rent Roll'!$AH8)*AW11","v":0},{"$f":"-(AX$5>'Rent Roll'!$AD8)*(AX$5<='Rent Roll'!$AE8)*AX11-(AX$5>'Rent Roll'!$AG8)*(AX$5<='Rent Roll'!$AH8)*AX11","v":0},{"$f":"-(AY$5>'Rent Roll'!$AD8)*(AY$5<='Rent Roll'!$AE8)*AY11-(AY$5>'Rent Roll'!$AG8)*(AY$5<='Rent Roll'!$AH8)*AY11","v":0},{"$f":"-(AZ$5>'Rent Roll'!$AD8)*(AZ$5<='Rent Roll'!$AE8)*AZ11-(AZ$5>'Rent Roll'!$AG8)*(AZ$5<='Rent Roll'!$AH8)*AZ11","v":0},{"$f":"-(BA$5>'Rent Roll'!$AD8)*(BA$5<='Rent Roll'!$AE8)*BA11-(BA$5>'Rent Roll'!$AG8)*(BA$5<='Rent Roll'!$AH8)*BA11","v":0},{"$f":"-(BB$5>'Rent Roll'!$AD8)*(BB$5<='Rent Roll'!$AE8)*BB11-(BB$5>'Rent Roll'!$AG8)*(BB$5<='Rent Roll'!$AH8)*BB11","v":0},{"$f":"-(BC$5>'Rent Roll'!$AD8)*(BC$5<='Rent Roll'!$AE8)*BC11-(BC$5>'Rent Roll'!$AG8)*(BC$5<='Rent Roll'!$AH8)*BC11","v":0},{"$f":"-(BD$5>'Rent Roll'!$AD8)*(BD$5<='Rent Roll'!$AE8)*BD11-(BD$5>'Rent Roll'!$AG8)*(BD$5<='Rent Roll'!$AH8)*BD11","v":0},{"$f":"-(BE$5>'Rent Roll'!$AD8)*(BE$5<='Rent Roll'!$AE8)*BE11-(BE$5>'Rent Roll'!$AG8)*(BE$5<='Rent Roll'!$AH8)*BE11","v":0},{"$f":"-(BF$5>'Rent Roll'!$AD8)*(BF$5<='Rent Roll'!$AE8)*BF11-(BF$5>'Rent Roll'!$AG8)*(BF$5<='Rent Roll'!$AH8)*BF11","v":0},{"$f":"-(BG$5>'Rent Roll'!$AD8)*(BG$5<='Rent Roll'!$AE8)*BG11-(BG$5>'Rent Roll'!$AG8)*(BG$5<='Rent Roll'!$AH8)*BG11","v":0},{"$f":"-(BH$5>'Rent Roll'!$AD8)*(BH$5<='Rent Roll'!$AE8)*BH11-(BH$5>'Rent Roll'!$AG8)*(BH$5<='Rent Roll'!$AH8)*BH11","v":0},{"$f":"-(BI$5>'Rent Roll'!$AD8)*(BI$5<='Rent Roll'!$AE8)*BI11-(BI$5>'Rent Roll'!$AG8)*(BI$5<='Rent Roll'!$AH8)*BI11","v":0},{"$f":"-(BJ$5>'Rent Roll'!$AD8)*(BJ$5<='Rent Roll'!$AE8)*BJ11-(BJ$5>'Rent Roll'!$AG8)*(BJ$5<='Rent Roll'!$AH8)*BJ11","v":0},{"$f":"-(BK$5>'Rent Roll'!$AD8)*(BK$5<='Rent Roll'!$AE8)*BK11-(BK$5>'Rent Roll'!$AG8)*(BK$5<='Rent Roll'!$AH8)*BK11","v":0},null,"STOP"]
[null,"Less: Absorption & Turnover Vacancy",null,{"$f":"SUM(D15:D19)","v":-3582.21875},{"$f":"SUM(E15:E19)","v":-3582.21875},-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3582.21875,-3653.8631250000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15399.794488555151,-15399.794488555151,-15399.794488555151,-15399.794488555151,-15399.794488555151,-15399.794488555151,-15399.794488555151,-15399.794488555151,0,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Net Scheduled Base Rental Revenue",null,{"$f":"+D12+D20","v":13130.249199999998},{"$f":"+E12+E20","v":13130.249199999998},13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13130.249199999998,13392.854184,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17046.717309,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17387.651655180001,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,17735.404688283597,18090.112782049269,18090.112782049269,3877.5087791549995,3877.5087791549995,3877.5087791549995,3877.5087791549995,3877.5087791549995,3877.5087791549995,3877.5087791549995,3877.5087791549995,19277.303267710151,19277.303267710151,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Other Income",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,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"REIMBURSEMENT:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B15","v":"ABC"},null,{"$f":"(D5>='Rent Roll'!$J$4)*(D5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AE$4)*(D5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(E5>='Rent Roll'!$J$4)*(E5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AE$4)*(E5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(F5>='Rent Roll'!$J$4)*(F5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AE$4)*(F5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(G5>='Rent Roll'!$J$4)*(G5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AE$4)*(G5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(H5>='Rent Roll'!$J$4)*(H5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AE$4)*(H5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(I5>='Rent Roll'!$J$4)*(I5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AE$4)*(I5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(J5>='Rent Roll'!$J$4)*(J5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AE$4)*(J5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(K5>='Rent Roll'!$J$4)*(K5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AE$4)*(K5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(L5>='Rent Roll'!$J$4)*(L5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AE$4)*(L5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(M5>='Rent Roll'!$J$4)*(M5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AE$4)*(M5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(N5>='Rent Roll'!$J$4)*(N5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AE$4)*(N5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(O5>='Rent Roll'!$J$4)*(O5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AE$4)*(O5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":4709.63886},{"$f":"(P5>='Rent Roll'!$J$4)*(P5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AE$4)*(P5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(Q5>='Rent Roll'!$J$4)*(Q5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AE$4)*(Q5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(R5>='Rent Roll'!$J$4)*(R5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AE$4)*(R5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(S5>='Rent Roll'!$J$4)*(S5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AE$4)*(S5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(T5>='Rent Roll'!$J$4)*(T5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AE$4)*(T5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(U5>='Rent Roll'!$J$4)*(U5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AE$4)*(U5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(V5>='Rent Roll'!$J$4)*(V5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AE$4)*(V5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(W5>='Rent Roll'!$J$4)*(W5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AE$4)*(W5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(X5>='Rent Roll'!$J$4)*(X5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AE$4)*(X5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(Y5>='Rent Roll'!$J$4)*(Y5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AE$4)*(Y5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(Z5>='Rent Roll'!$J$4)*(Z5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AE$4)*(Z5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(AA5>='Rent Roll'!$J$4)*(AA5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AE$4)*(AA5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":4803.8316371999999},{"$f":"(AB5>='Rent Roll'!$J$4)*(AB5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AE$4)*(AB5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AC5>='Rent Roll'!$J$4)*(AC5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AE$4)*(AC5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AD5>='Rent Roll'!$J$4)*(AD5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AE$4)*(AD5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AE5>='Rent Roll'!$J$4)*(AE5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AE$4)*(AE5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AF5>='Rent Roll'!$J$4)*(AF5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AE$4)*(AF5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AG5>='Rent Roll'!$J$4)*(AG5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AE$4)*(AG5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AH5>='Rent Roll'!$J$4)*(AH5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AE$4)*(AH5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AI5>='Rent Roll'!$J$4)*(AI5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AE$4)*(AI5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AJ5>='Rent Roll'!$J$4)*(AJ5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AE$4)*(AJ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AK5>='Rent Roll'!$J$4)*(AK5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AE$4)*(AK5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AL5>='Rent Roll'!$J$4)*(AL5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AE$4)*(AL5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AM5>='Rent Roll'!$J$4)*(AM5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AE$4)*(AM5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":4899.9082699439996},{"$f":"(AN5>='Rent Roll'!$J$4)*(AN5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AE$4)*(AN5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AO5>='Rent Roll'!$J$4)*(AO5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AE$4)*(AO5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AP5>='Rent Roll'!$J$4)*(AP5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AE$4)*(AP5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AQ5>='Rent Roll'!$J$4)*(AQ5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AE$4)*(AQ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AR5>='Rent Roll'!$J$4)*(AR5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AE$4)*(AR5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AS5>='Rent Roll'!$J$4)*(AS5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AE$4)*(AS5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AT5>='Rent Roll'!$J$4)*(AT5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AE$4)*(AT5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AU5>='Rent Roll'!$J$4)*(AU5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AE$4)*(AU5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AV5>='Rent Roll'!$J$4)*(AV5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AE$4)*(AV5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AW5>='Rent Roll'!$J$4)*(AW5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AE$4)*(AW5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AX5>='Rent Roll'!$J$4)*(AX5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AE$4)*(AX5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AY5>='Rent Roll'!$J$4)*(AY5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AE$4)*(AY5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":4997.9064353428803},{"$f":"(AZ5>='Rent Roll'!$J$4)*(AZ5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AE$4)*(AZ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":5097.864564049738},{"$f":"(BA5>='Rent Roll'!$J$4)*(BA5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AE$4)*(BA5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":5097.864564049738},{"$f":"(BB5>='Rent Roll'!$J$4)*(BB5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AE$4)*(BB5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BC5>='Rent Roll'!$J$4)*(BC5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AE$4)*(BC5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BD5>='Rent Roll'!$J$4)*(BD5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AE$4)*(BD5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BE5>='Rent Roll'!$J$4)*(BE5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AE$4)*(BE5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BF5>='Rent Roll'!$J$4)*(BF5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AE$4)*(BF5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BG5>='Rent Roll'!$J$4)*(BG5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AE$4)*(BG5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BH5>='Rent Roll'!$J$4)*(BH5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AE$4)*(BH5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BI5>='Rent Roll'!$J$4)*(BI5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AE$4)*(BI5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":5427.1091881296006},{"$f":"(BJ5>='Rent Roll'!$J$4)*(BJ5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AE$4)*(BJ5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":5427.1091881296006},{"$f":"(BK5>='Rent Roll'!$J$4)*(BK5<='Rent Roll'!$K$4)*'Rent Roll'!$M$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AE$4)*(BK5<=EOMONTH('Rent Roll'!$AD$4,'Rent Roll'!$S$4))*'Rent Roll'!$T$4*'Rent Roll'!$F$4*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":5427.1091881296006},null,"STOP"]
[null,{"$f":"+B16","v":"EFG"},null,{"$f":"(D5>='Rent Roll'!$J$5)*(D5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AE$5)*(D5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(E5>='Rent Roll'!$J$5)*(E5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AE$5)*(E5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(F5>='Rent Roll'!$J$5)*(F5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AE$5)*(F5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(G5>='Rent Roll'!$J$5)*(G5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AE$5)*(G5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(H5>='Rent Roll'!$J$5)*(H5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AE$5)*(H5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(I5>='Rent Roll'!$J$5)*(I5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AE$5)*(I5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(J5>='Rent Roll'!$J$5)*(J5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AE$5)*(J5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(K5>='Rent Roll'!$J$5)*(K5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AE$5)*(K5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(L5>='Rent Roll'!$J$5)*(L5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AE$5)*(L5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(M5>='Rent Roll'!$J$5)*(M5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AE$5)*(M5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(N5>='Rent Roll'!$J$5)*(N5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AE$5)*(N5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(O5>='Rent Roll'!$J$5)*(O5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AE$5)*(O5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":3116.5248300000003},{"$f":"(P5>='Rent Roll'!$J$5)*(P5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AE$5)*(P5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(Q5>='Rent Roll'!$J$5)*(Q5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AE$5)*(Q5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(R5>='Rent Roll'!$J$5)*(R5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AE$5)*(R5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(S5>='Rent Roll'!$J$5)*(S5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AE$5)*(S5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(T5>='Rent Roll'!$J$5)*(T5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AE$5)*(T5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(U5>='Rent Roll'!$J$5)*(U5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AE$5)*(U5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(V5>='Rent Roll'!$J$5)*(V5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AE$5)*(V5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(W5>='Rent Roll'!$J$5)*(W5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AE$5)*(W5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(X5>='Rent Roll'!$J$5)*(X5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AE$5)*(X5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(Y5>='Rent Roll'!$J$5)*(Y5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AE$5)*(Y5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(Z5>='Rent Roll'!$J$5)*(Z5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AE$5)*(Z5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(AA5>='Rent Roll'!$J$5)*(AA5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AE$5)*(AA5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":3178.8553265999999},{"$f":"(AB5>='Rent Roll'!$J$5)*(AB5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AE$5)*(AB5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AC5>='Rent Roll'!$J$5)*(AC5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AE$5)*(AC5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AD5>='Rent Roll'!$J$5)*(AD5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AE$5)*(AD5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AE5>='Rent Roll'!$J$5)*(AE5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AE$5)*(AE5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AF5>='Rent Roll'!$J$5)*(AF5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AE$5)*(AF5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AG5>='Rent Roll'!$J$5)*(AG5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AE$5)*(AG5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AH5>='Rent Roll'!$J$5)*(AH5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AE$5)*(AH5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AI5>='Rent Roll'!$J$5)*(AI5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AE$5)*(AI5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AJ5>='Rent Roll'!$J$5)*(AJ5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AE$5)*(AJ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AK5>='Rent Roll'!$J$5)*(AK5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AE$5)*(AK5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AL5>='Rent Roll'!$J$5)*(AL5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AE$5)*(AL5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AM5>='Rent Roll'!$J$5)*(AM5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AE$5)*(AM5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":3242.4324331319999},{"$f":"(AN5>='Rent Roll'!$J$5)*(AN5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AE$5)*(AN5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AO5>='Rent Roll'!$J$5)*(AO5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AE$5)*(AO5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AP5>='Rent Roll'!$J$5)*(AP5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AE$5)*(AP5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AQ5>='Rent Roll'!$J$5)*(AQ5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AE$5)*(AQ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AR5>='Rent Roll'!$J$5)*(AR5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AE$5)*(AR5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AS5>='Rent Roll'!$J$5)*(AS5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AE$5)*(AS5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AT5>='Rent Roll'!$J$5)*(AT5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AE$5)*(AT5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AU5>='Rent Roll'!$J$5)*(AU5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AE$5)*(AU5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AV5>='Rent Roll'!$J$5)*(AV5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AE$5)*(AV5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AW5>='Rent Roll'!$J$5)*(AW5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AE$5)*(AW5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AX5>='Rent Roll'!$J$5)*(AX5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AE$5)*(AX5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AY5>='Rent Roll'!$J$5)*(AY5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AE$5)*(AY5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":3307.2810817946397},{"$f":"(AZ5>='Rent Roll'!$J$5)*(AZ5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AE$5)*(AZ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":3373.4267034305326},{"$f":"(BA5>='Rent Roll'!$J$5)*(BA5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AE$5)*(BA5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":3373.4267034305326},{"$f":"(BB5>='Rent Roll'!$J$5)*(BB5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AE$5)*(BB5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BC5>='Rent Roll'!$J$5)*(BC5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AE$5)*(BC5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BD5>='Rent Roll'!$J$5)*(BD5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AE$5)*(BD5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BE5>='Rent Roll'!$J$5)*(BE5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AE$5)*(BE5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BF5>='Rent Roll'!$J$5)*(BF5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AE$5)*(BF5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BG5>='Rent Roll'!$J$5)*(BG5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AE$5)*(BG5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BH5>='Rent Roll'!$J$5)*(BH5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AE$5)*(BH5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BI5>='Rent Roll'!$J$5)*(BI5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AE$5)*(BI5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":3591.2988326087998},{"$f":"(BJ5>='Rent Roll'!$J$5)*(BJ5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AE$5)*(BJ5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":3591.2988326087998},{"$f":"(BK5>='Rent Roll'!$J$5)*(BK5<='Rent Roll'!$K$5)*'Rent Roll'!$M$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AE$5)*(BK5<=EOMONTH('Rent Roll'!$AD$5,'Rent Roll'!$S$5))*'Rent Roll'!$T$5*'Rent Roll'!$F$5*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":3591.2988326087998},null,"STOP"]
[null,{"$f":"+B17","v":"ASD"},null,{"$f":"(D5>='Rent Roll'!$J$6)*(D5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AE$6)*(D5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(E5>='Rent Roll'!$J$6)*(E5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AE$6)*(E5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(F5>='Rent Roll'!$J$6)*(F5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AE$6)*(F5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(G5>='Rent Roll'!$J$6)*(G5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AE$6)*(G5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(H5>='Rent Roll'!$J$6)*(H5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AE$6)*(H5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(I5>='Rent Roll'!$J$6)*(I5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AE$6)*(I5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(J5>='Rent Roll'!$J$6)*(J5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AE$6)*(J5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(K5>='Rent Roll'!$J$6)*(K5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AE$6)*(K5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(L5>='Rent Roll'!$J$6)*(L5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AE$6)*(L5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(M5>='Rent Roll'!$J$6)*(M5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AE$6)*(M5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(N5>='Rent Roll'!$J$6)*(N5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AE$6)*(N5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(O5>='Rent Roll'!$J$6)*(O5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AE$6)*(O5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":3324.1973400000006},{"$f":"(P5>='Rent Roll'!$J$6)*(P5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AE$6)*(P5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(Q5>='Rent Roll'!$J$6)*(Q5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AE$6)*(Q5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(R5>='Rent Roll'!$J$6)*(R5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AE$6)*(R5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(S5>='Rent Roll'!$J$6)*(S5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AE$6)*(S5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(T5>='Rent Roll'!$J$6)*(T5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AE$6)*(T5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(U5>='Rent Roll'!$J$6)*(U5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AE$6)*(U5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(V5>='Rent Roll'!$J$6)*(V5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AE$6)*(V5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(W5>='Rent Roll'!$J$6)*(W5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AE$6)*(W5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(X5>='Rent Roll'!$J$6)*(X5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AE$6)*(X5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(Y5>='Rent Roll'!$J$6)*(Y5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AE$6)*(Y5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(Z5>='Rent Roll'!$J$6)*(Z5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AE$6)*(Z5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(AA5>='Rent Roll'!$J$6)*(AA5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AE$6)*(AA5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":3390.6812868000002},{"$f":"(AB5>='Rent Roll'!$J$6)*(AB5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AE$6)*(AB5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AC5>='Rent Roll'!$J$6)*(AC5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AE$6)*(AC5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AD5>='Rent Roll'!$J$6)*(AD5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AE$6)*(AD5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AE5>='Rent Roll'!$J$6)*(AE5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AE$6)*(AE5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AF5>='Rent Roll'!$J$6)*(AF5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AE$6)*(AF5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AG5>='Rent Roll'!$J$6)*(AG5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AE$6)*(AG5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AH5>='Rent Roll'!$J$6)*(AH5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AE$6)*(AH5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AI5>='Rent Roll'!$J$6)*(AI5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AE$6)*(AI5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AJ5>='Rent Roll'!$J$6)*(AJ5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AE$6)*(AJ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AK5>='Rent Roll'!$J$6)*(AK5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AE$6)*(AK5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AL5>='Rent Roll'!$J$6)*(AL5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AE$6)*(AL5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AM5>='Rent Roll'!$J$6)*(AM5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AE$6)*(AM5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":3458.4949125360004},{"$f":"(AN5>='Rent Roll'!$J$6)*(AN5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AE$6)*(AN5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AO5>='Rent Roll'!$J$6)*(AO5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AE$6)*(AO5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AP5>='Rent Roll'!$J$6)*(AP5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AE$6)*(AP5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AQ5>='Rent Roll'!$J$6)*(AQ5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AE$6)*(AQ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AR5>='Rent Roll'!$J$6)*(AR5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AE$6)*(AR5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AS5>='Rent Roll'!$J$6)*(AS5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AE$6)*(AS5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AT5>='Rent Roll'!$J$6)*(AT5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AE$6)*(AT5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AU5>='Rent Roll'!$J$6)*(AU5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AE$6)*(AU5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AV5>='Rent Roll'!$J$6)*(AV5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AE$6)*(AV5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AW5>='Rent Roll'!$J$6)*(AW5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AE$6)*(AW5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AX5>='Rent Roll'!$J$6)*(AX5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AE$6)*(AX5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AY5>='Rent Roll'!$J$6)*(AY5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AE$6)*(AY5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":3527.6648107867204},{"$f":"(AZ5>='Rent Roll'!$J$6)*(AZ5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AE$6)*(AZ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":3598.2181070024549},{"$f":"(BA5>='Rent Roll'!$J$6)*(BA5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AE$6)*(BA5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":3598.2181070024549},{"$f":"(BB5>='Rent Roll'!$J$6)*(BB5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AE$6)*(BB5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BC5>='Rent Roll'!$J$6)*(BC5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AE$6)*(BC5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BD5>='Rent Roll'!$J$6)*(BD5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AE$6)*(BD5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BE5>='Rent Roll'!$J$6)*(BE5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AE$6)*(BE5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BF5>='Rent Roll'!$J$6)*(BF5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AE$6)*(BF5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BG5>='Rent Roll'!$J$6)*(BG5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AE$6)*(BG5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BH5>='Rent Roll'!$J$6)*(BH5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AE$6)*(BH5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(BI5>='Rent Roll'!$J$6)*(BI5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AE$6)*(BI5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":3830.6083467024},{"$f":"(BJ5>='Rent Roll'!$J$6)*(BJ5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AE$6)*(BJ5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":3830.6083467024},{"$f":"(BK5>='Rent Roll'!$J$6)*(BK5<='Rent Roll'!$K$6)*'Rent Roll'!$M$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AE$6)*(BK5<=EOMONTH('Rent Roll'!$AD$6,'Rent Roll'!$S$6))*'Rent Roll'!$T$6*'Rent Roll'!$F$6*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":3830.6083467024},null,"STOP"]
[null,{"$f":"+B18","v":"Vacant"},null,{"$f":"(D5>='Rent Roll'!$J$7)*(D5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AE$7)*(D5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(E5>='Rent Roll'!$J$7)*(E5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AE$7)*(E5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(F5>='Rent Roll'!$J$7)*(F5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AE$7)*(F5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(G5>='Rent Roll'!$J$7)*(G5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AE$7)*(G5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(H5>='Rent Roll'!$J$7)*(H5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AE$7)*(H5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(I5>='Rent Roll'!$J$7)*(I5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AE$7)*(I5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(J5>='Rent Roll'!$J$7)*(J5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AE$7)*(J5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(K5>='Rent Roll'!$J$7)*(K5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AE$7)*(K5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(L5>='Rent Roll'!$J$7)*(L5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AE$7)*(L5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(M5>='Rent Roll'!$J$7)*(M5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AE$7)*(M5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(N5>='Rent Roll'!$J$7)*(N5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AE$7)*(N5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(O5>='Rent Roll'!$J$7)*(O5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AE$7)*(O5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(P5>='Rent Roll'!$J$7)*(P5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AE$7)*(P5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(Q5>='Rent Roll'!$J$7)*(Q5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AE$7)*(Q5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(R5>='Rent Roll'!$J$7)*(R5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AE$7)*(R5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(S5>='Rent Roll'!$J$7)*(S5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AE$7)*(S5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(T5>='Rent Roll'!$J$7)*(T5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AE$7)*(T5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(U5>='Rent Roll'!$J$7)*(U5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AE$7)*(U5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(V5>='Rent Roll'!$J$7)*(V5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AE$7)*(V5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(W5>='Rent Roll'!$J$7)*(W5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AE$7)*(W5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(X5>='Rent Roll'!$J$7)*(X5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AE$7)*(X5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(Y5>='Rent Roll'!$J$7)*(Y5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AE$7)*(Y5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(Z5>='Rent Roll'!$J$7)*(Z5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AE$7)*(Z5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(AA5>='Rent Roll'!$J$7)*(AA5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AE$7)*(AA5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":1923.4395000000002},{"$f":"(AB5>='Rent Roll'!$J$7)*(AB5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AE$7)*(AB5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AC5>='Rent Roll'!$J$7)*(AC5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AE$7)*(AC5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AD5>='Rent Roll'!$J$7)*(AD5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AE$7)*(AD5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AE5>='Rent Roll'!$J$7)*(AE5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AE$7)*(AE5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AF5>='Rent Roll'!$J$7)*(AF5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AE$7)*(AF5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AG5>='Rent Roll'!$J$7)*(AG5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AE$7)*(AG5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AH5>='Rent Roll'!$J$7)*(AH5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AE$7)*(AH5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AI5>='Rent Roll'!$J$7)*(AI5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AE$7)*(AI5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AJ5>='Rent Roll'!$J$7)*(AJ5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AE$7)*(AJ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AK5>='Rent Roll'!$J$7)*(AK5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AE$7)*(AK5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AL5>='Rent Roll'!$J$7)*(AL5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AE$7)*(AL5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AM5>='Rent Roll'!$J$7)*(AM5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AE$7)*(AM5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":1961.9082900000001},{"$f":"(AN5>='Rent Roll'!$J$7)*(AN5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AE$7)*(AN5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AO5>='Rent Roll'!$J$7)*(AO5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AE$7)*(AO5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AP5>='Rent Roll'!$J$7)*(AP5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AE$7)*(AP5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AQ5>='Rent Roll'!$J$7)*(AQ5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AE$7)*(AQ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AR5>='Rent Roll'!$J$7)*(AR5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AE$7)*(AR5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AS5>='Rent Roll'!$J$7)*(AS5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AE$7)*(AS5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AT5>='Rent Roll'!$J$7)*(AT5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AE$7)*(AT5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AU5>='Rent Roll'!$J$7)*(AU5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AE$7)*(AU5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AV5>='Rent Roll'!$J$7)*(AV5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AE$7)*(AV5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AW5>='Rent Roll'!$J$7)*(AW5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AE$7)*(AW5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AX5>='Rent Roll'!$J$7)*(AX5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AE$7)*(AX5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AY5>='Rent Roll'!$J$7)*(AY5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AE$7)*(AY5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":2001.1464558},{"$f":"(AZ5>='Rent Roll'!$J$7)*(AZ5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AE$7)*(AZ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BA5>='Rent Roll'!$J$7)*(BA5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AE$7)*(BA5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BB5>='Rent Roll'!$J$7)*(BB5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AE$7)*(BB5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BC5>='Rent Roll'!$J$7)*(BC5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AE$7)*(BC5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BD5>='Rent Roll'!$J$7)*(BD5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AE$7)*(BD5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BE5>='Rent Roll'!$J$7)*(BE5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AE$7)*(BE5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BF5>='Rent Roll'!$J$7)*(BF5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AE$7)*(BF5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BG5>='Rent Roll'!$J$7)*(BG5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AE$7)*(BG5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BH5>='Rent Roll'!$J$7)*(BH5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AE$7)*(BH5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BI5>='Rent Roll'!$J$7)*(BI5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AE$7)*(BI5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BJ5>='Rent Roll'!$J$7)*(BJ5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AE$7)*(BJ5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},{"$f":"(BK5>='Rent Roll'!$J$7)*(BK5<='Rent Roll'!$K$7)*'Rent Roll'!$M$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AE$7)*(BK5<=EOMONTH('Rent Roll'!$AD$7,'Rent Roll'!$S$7))*'Rent Roll'!$T$7*'Rent Roll'!$F$7*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":2041.1693849160001},null,"STOP"]
[null,{"$f":"+B19","v":"Vacant"},null,{"$f":"(D5>='Rent Roll'!$J$8)*(D5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12+(D5>'Rent Roll'!$AE$8)*(D5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((D4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(E5>='Rent Roll'!$J$8)*(E5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12+(E5>'Rent Roll'!$AE$8)*(E5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((E4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(F5>='Rent Roll'!$J$8)*(F5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12+(F5>'Rent Roll'!$AE$8)*(F5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((F4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(G5>='Rent Roll'!$J$8)*(G5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12+(G5>'Rent Roll'!$AE$8)*(G5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((G4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(H5>='Rent Roll'!$J$8)*(H5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12+(H5>'Rent Roll'!$AE$8)*(H5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((H4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(I5>='Rent Roll'!$J$8)*(I5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12+(I5>'Rent Roll'!$AE$8)*(I5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((I4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(J5>='Rent Roll'!$J$8)*(J5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12+(J5>'Rent Roll'!$AE$8)*(J5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((J4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(K5>='Rent Roll'!$J$8)*(K5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12+(K5>'Rent Roll'!$AE$8)*(K5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((K4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(L5>='Rent Roll'!$J$8)*(L5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12+(L5>'Rent Roll'!$AE$8)*(L5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((L4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(M5>='Rent Roll'!$J$8)*(M5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12+(M5>'Rent Roll'!$AE$8)*(M5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((M4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(N5>='Rent Roll'!$J$8)*(N5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12+(N5>'Rent Roll'!$AE$8)*(N5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((N4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(O5>='Rent Roll'!$J$8)*(O5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12+(O5>'Rent Roll'!$AE$8)*(O5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((O4-$C$4-1)/12,0)+1)/12","v":0},{"$f":"(P5>='Rent Roll'!$J$8)*(P5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12+(P5>'Rent Roll'!$AE$8)*(P5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((P4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(Q5>='Rent Roll'!$J$8)*(Q5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12+(Q5>'Rent Roll'!$AE$8)*(Q5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Q4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(R5>='Rent Roll'!$J$8)*(R5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12+(R5>'Rent Roll'!$AE$8)*(R5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((R4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(S5>='Rent Roll'!$J$8)*(S5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12+(S5>'Rent Roll'!$AE$8)*(S5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((S4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(T5>='Rent Roll'!$J$8)*(T5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12+(T5>'Rent Roll'!$AE$8)*(T5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((T4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(U5>='Rent Roll'!$J$8)*(U5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12+(U5>'Rent Roll'!$AE$8)*(U5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((U4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(V5>='Rent Roll'!$J$8)*(V5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12+(V5>'Rent Roll'!$AE$8)*(V5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((V4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(W5>='Rent Roll'!$J$8)*(W5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12+(W5>'Rent Roll'!$AE$8)*(W5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((W4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(X5>='Rent Roll'!$J$8)*(X5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12+(X5>'Rent Roll'!$AE$8)*(X5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((X4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(Y5>='Rent Roll'!$J$8)*(Y5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12+(Y5>'Rent Roll'!$AE$8)*(Y5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Y4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(Z5>='Rent Roll'!$J$8)*(Z5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12+(Z5>'Rent Roll'!$AE$8)*(Z5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((Z4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(AA5>='Rent Roll'!$J$8)*(AA5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12+(AA5>'Rent Roll'!$AE$8)*(AA5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AA4-$C$4-1)/12,0)+1)/12","v":468.18},{"$f":"(AB5>='Rent Roll'!$J$8)*(AB5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12+(AB5>'Rent Roll'!$AE$8)*(AB5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AB4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AC5>='Rent Roll'!$J$8)*(AC5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12+(AC5>'Rent Roll'!$AE$8)*(AC5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AC4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AD5>='Rent Roll'!$J$8)*(AD5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12+(AD5>'Rent Roll'!$AE$8)*(AD5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AD4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AE5>='Rent Roll'!$J$8)*(AE5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12+(AE5>'Rent Roll'!$AE$8)*(AE5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AE4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AF5>='Rent Roll'!$J$8)*(AF5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12+(AF5>'Rent Roll'!$AE$8)*(AF5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AF4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AG5>='Rent Roll'!$J$8)*(AG5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12+(AG5>'Rent Roll'!$AE$8)*(AG5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AG4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AH5>='Rent Roll'!$J$8)*(AH5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12+(AH5>'Rent Roll'!$AE$8)*(AH5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AH4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AI5>='Rent Roll'!$J$8)*(AI5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12+(AI5>'Rent Roll'!$AE$8)*(AI5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AI4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AJ5>='Rent Roll'!$J$8)*(AJ5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12+(AJ5>'Rent Roll'!$AE$8)*(AJ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AJ4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AK5>='Rent Roll'!$J$8)*(AK5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12+(AK5>'Rent Roll'!$AE$8)*(AK5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AK4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AL5>='Rent Roll'!$J$8)*(AL5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12+(AL5>'Rent Roll'!$AE$8)*(AL5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AL4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AM5>='Rent Roll'!$J$8)*(AM5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12+(AM5>'Rent Roll'!$AE$8)*(AM5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AM4-$C$4-1)/12,0)+1)/12","v":477.54359999999997},{"$f":"(AN5>='Rent Roll'!$J$8)*(AN5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12+(AN5>'Rent Roll'!$AE$8)*(AN5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AN4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AO5>='Rent Roll'!$J$8)*(AO5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12+(AO5>'Rent Roll'!$AE$8)*(AO5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AO4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AP5>='Rent Roll'!$J$8)*(AP5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12+(AP5>'Rent Roll'!$AE$8)*(AP5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AP4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AQ5>='Rent Roll'!$J$8)*(AQ5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12+(AQ5>'Rent Roll'!$AE$8)*(AQ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AQ4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AR5>='Rent Roll'!$J$8)*(AR5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12+(AR5>'Rent Roll'!$AE$8)*(AR5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AR4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AS5>='Rent Roll'!$J$8)*(AS5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12+(AS5>'Rent Roll'!$AE$8)*(AS5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AS4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AT5>='Rent Roll'!$J$8)*(AT5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12+(AT5>'Rent Roll'!$AE$8)*(AT5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AT4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AU5>='Rent Roll'!$J$8)*(AU5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12+(AU5>'Rent Roll'!$AE$8)*(AU5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AU4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AV5>='Rent Roll'!$J$8)*(AV5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12+(AV5>'Rent Roll'!$AE$8)*(AV5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AV4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AW5>='Rent Roll'!$J$8)*(AW5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12+(AW5>'Rent Roll'!$AE$8)*(AW5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AW4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AX5>='Rent Roll'!$J$8)*(AX5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12+(AX5>'Rent Roll'!$AE$8)*(AX5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AX4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AY5>='Rent Roll'!$J$8)*(AY5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12+(AY5>'Rent Roll'!$AE$8)*(AY5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AY4-$C$4-1)/12,0)+1)/12","v":487.094472},{"$f":"(AZ5>='Rent Roll'!$J$8)*(AZ5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12+(AZ5>'Rent Roll'!$AE$8)*(AZ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((AZ4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BA5>='Rent Roll'!$J$8)*(BA5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12+(BA5>'Rent Roll'!$AE$8)*(BA5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BA4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BB5>='Rent Roll'!$J$8)*(BB5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12+(BB5>'Rent Roll'!$AE$8)*(BB5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BB4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BC5>='Rent Roll'!$J$8)*(BC5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12+(BC5>'Rent Roll'!$AE$8)*(BC5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BC4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BD5>='Rent Roll'!$J$8)*(BD5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12+(BD5>'Rent Roll'!$AE$8)*(BD5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BD4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BE5>='Rent Roll'!$J$8)*(BE5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12+(BE5>'Rent Roll'!$AE$8)*(BE5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BE4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BF5>='Rent Roll'!$J$8)*(BF5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12+(BF5>'Rent Roll'!$AE$8)*(BF5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BF4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BG5>='Rent Roll'!$J$8)*(BG5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12+(BG5>'Rent Roll'!$AE$8)*(BG5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BG4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BH5>='Rent Roll'!$J$8)*(BH5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12+(BH5>'Rent Roll'!$AE$8)*(BH5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BH4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BI5>='Rent Roll'!$J$8)*(BI5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12+(BI5>'Rent Roll'!$AE$8)*(BI5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BI4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BJ5>='Rent Roll'!$J$8)*(BJ5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12+(BJ5>'Rent Roll'!$AE$8)*(BJ5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BJ4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},{"$f":"(BK5>='Rent Roll'!$J$8)*(BK5<='Rent Roll'!$K$8)*'Rent Roll'!$M$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12+(BK5>'Rent Roll'!$AE$8)*(BK5<=EOMONTH('Rent Roll'!$AD$8,'Rent Roll'!$S$8))*'Rent Roll'!$T$8*'Rent Roll'!$F$8*(1+Assumptions!$C$5)^(ROUNDDOWN((BK4-$C$4-1)/12,0)+1)/12","v":496.83636144000002},null,"STOP"]
[null,"Expense Reimbursement Revenue",null,{"$f":"SUM(D27:D31)","v":11150.36103},{"$f":"SUM(E27:E31)","v":11150.36103},11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,11150.36103,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,13764.987750600001,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14040.287505611999,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14321.093255724241,14607.515120838725,14607.515120838725,2538.0057463560001,2538.0057463560001,2538.0057463560001,2538.0057463560001,2538.0057463560001,2538.0057463560001,2538.0057463560001,15387.0221137968,15387.0221137968,15387.0221137968,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Potential Gross Revenue",null,{"$f":"D22+D24+D32","v":24280.610229999998},{"$f":"E22+E24+E32","v":24280.610229999998},24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,27157.841934600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,30811.705059600001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,31427.939160792001,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32056.497944007839,32697.627902887994,32697.627902887994,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,19264.5308929518,34664.325381506947,34664.325381506947,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[{"$f":"+Assumptions!C6","v":0.05},"General Vacancy",null,{"$f":"MIN(-(D12+D32)*$A$36-D20,0)","v":0},{"$f":"MIN(-(E12+E32)*$A$36-E20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1540.5852529800002,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1571.3969580396001,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1602.8248972003921,-1634.8813951443999,-1634.8813951443999,0,0,0,0,0,0,0,0,-1733.2162690753476,-1733.2162690753476,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Effective Gross Revenue",null,{"$f":"+D34+D36","v":24280.610229999998},{"$f":"+E34+E36","v":24280.610229999998},24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,24280.610229999998,27157.841934600001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29271.119806620001,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,29856.5422027524,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,30453.673046807446,31062.746507743595,31062.746507743595,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,6415.5145255110001,19264.5308929518,32931.109112431601,32931.109112431601,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"EXPENSES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"IF(Assumptions!E4=\"\",\"\",Assumptions!E4)","v":"Insurance"},null,{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O4-$C$4-1)/12,0))/12","v":-774.25},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA4-$C$4-1)/12,0))/12","v":-789.73500000000001},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM4-$C$4-1)/12,0))/12","v":-805.52970000000005},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY4-$C$4-1)/12,0))/12","v":-821.64029399999993},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ4-$C$4-1)/12,0))/12","v":-838.07309987999997},{"$f":"(-Assumptions!$F4*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK4-$C$4-1)/12,0))/12","v":-838.07309987999997},null,"STOP"]
[null,{"$f":"IF(Assumptions!E5=\"\",\"\",Assumptions!E5)","v":"Snow Removal"},null,{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":-2322.75},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":-2369.2049999999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":-2416.5890999999997},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":-2464.9208819999999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},{"$f":"(-Assumptions!$F5*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":-2514.2192996399999},null,"STOP"]
[null,{"$f":"IF(Assumptions!E6=\"\",\"\",Assumptions!E6)","v":"Summer Maintenance"},null,{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":-387.125},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":-394.86750000000001},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":-402.76485000000002},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":-410.82014699999996},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":-419.03654993999999},{"$f":"(-Assumptions!$F6*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":-419.03654993999999},null,"STOP"]
[null,{"$f":"IF(Assumptions!E7=\"\",\"\",Assumptions!E7)","v":"Property Taxes"},null,{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":-4645.5},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":-4738.41},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":-4833.1781999999994},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":-4929.8417639999998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},{"$f":"(-Assumptions!$F7*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":-5028.4385992799998},null,"STOP"]
[null,{"$f":"IF(Assumptions!E8=\"\",\"\",Assumptions!E8)","v":"Hydro"},null,{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":-1548.5},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":-1579.47},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":-1611.0594000000001},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":-1643.2805879999999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},{"$f":"(-Assumptions!$F8*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":-1676.1461997599999},null,"STOP"]
[null,{"$f":"IF(Assumptions!E9=\"\",\"\",Assumptions!E9)","v":"Operating Expense (Ground)"},null,{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":-6281.4204274271506},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":-6407.0488359756937},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":-6535.1898126952074},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":-6665.8936089491108},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},{"$f":"(-Assumptions!$F9*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":-6799.2114811280944},null,"STOP"]
[null,{"$f":"IF(Assumptions!E10=\"\",\"\",Assumptions!E10)","v":""},null,{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F10*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,{"$f":"IF(Assumptions!E11=\"\",\"\",Assumptions!E11)","v":""},null,{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F11*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,{"$f":"IF(Assumptions!E12=\"\",\"\",Assumptions!E12)","v":""},null,{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F12*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,{"$f":"IF(Assumptions!E13=\"\",\"\",Assumptions!E13)","v":""},null,{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F13*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,{"$f":"IF(Assumptions!E14=\"\",\"\",Assumptions!E14)","v":""},null,{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F14*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,{"$f":"IF(Assumptions!E15=\"\",\"\",Assumptions!E15)","v":""},null,{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((D$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((E$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((F$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((G$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((H$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((I$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((J$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((K$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((L$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((M$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((N$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((O$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((P$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Q$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((R$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((S$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((T$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((U$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((V$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((W$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((X$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Y$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((Z$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AK$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AL$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AM$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AN$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AO$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AP$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AQ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AR$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AS$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AT$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AU$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AV$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AW$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AX$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AY$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((AZ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BA$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BB$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BC$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BD$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BE$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BF$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BG$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BH$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BI$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BJ$4-$C$4-1)/12,0))/12","v":0},{"$f":"(-Assumptions!$F15*'Rent Roll'!$F$9*(1+Assumptions!$C$5)^ROUNDDOWN((BK$4-$C$4-1)/12,0))/12","v":0},null,"STOP"]
[null,"Total Expenses",null,{"$f":"SUM(D41:D52)","v":-15959.545427427151},{"$f":"SUM(E41:E52)","v":-15959.545427427151},-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-15959.545427427151,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16278.736335975693,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16604.311062695204,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-16936.397283949111,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,-17275.125229628095,null,"STOP"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Net Operating Income",null,{"$f":"+D38+D53","v":8321.0648025728478},{"$f":"+E38+E53","v":8321.0648025728478},8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,10879.105598624308,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13787.621278115501,13787.621278115501,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,1989.4056633237051,15655.983882803506,15655.983882803506,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"LEASING & TENANT IMPROVEMENT COSTS:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B27","v":"ABC"},null,{"$f":"-(D$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(E$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(F$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(G$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(H$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(I$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(J$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(K$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(L$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(M$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(N$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(O$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(P$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(Q$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(R$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(S$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(T$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(U$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(V$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(W$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(X$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(Y$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(Z$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AA$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AB$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AC$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AD$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AE$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AF$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AG$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AH$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AI$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AK$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AL$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AM$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AN$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AO$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AP$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AR$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AS$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AT$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AU$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AV$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AW$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AX$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AY$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BA$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BB$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BC$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BD$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BE$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BF$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BG$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BH$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":-114695},{"$f":"-(BI$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},{"$f":"-(BK$5='Rent Roll'!$AG4)*'Rent Roll'!$AI4","v":0},null,"STOP"]
[null,{"$f":"+B28","v":"EFG"},null,{"$f":"-(D$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(E$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(F$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(G$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(H$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(I$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(J$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(K$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(L$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(M$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(N$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(O$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(P$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(Q$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(R$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(S$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(T$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(U$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(V$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(W$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(X$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(Y$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(Z$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AA$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AB$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AC$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AD$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AE$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AF$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AG$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AH$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AI$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AK$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AL$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AM$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AN$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AO$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AP$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AR$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AS$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AT$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AU$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AV$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AW$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AX$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AY$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BA$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BB$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BC$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BD$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BE$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BF$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BG$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BH$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":-75897.5},{"$f":"-(BI$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},{"$f":"-(BK$5='Rent Roll'!$AG5)*'Rent Roll'!$AI5","v":0},null,"STOP"]
[null,"ASD",null,{"$f":"-(D$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(E$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(F$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(G$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(H$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(I$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(J$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(K$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(L$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(M$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(N$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(O$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(P$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(Q$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(R$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(S$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(T$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(U$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(V$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(W$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(X$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(Y$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(Z$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AA$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AB$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AC$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AD$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AE$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AF$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AG$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AH$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AI$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AK$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AL$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AM$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AN$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AO$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AP$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AR$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AS$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AT$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AU$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AV$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AW$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AX$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AY$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BA$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BB$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BC$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BD$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BE$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BF$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BG$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BH$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":-80955},{"$f":"-(BI$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},{"$f":"-(BK$5='Rent Roll'!$AG6)*'Rent Roll'!$AI6","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"-(D$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(E$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(F$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(G$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(H$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(I$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(J$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(K$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(L$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(M$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(N$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(O$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":-49300},{"$f":"-(P$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(Q$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(R$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(S$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(T$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(U$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(V$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(W$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(X$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(Y$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(Z$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AA$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AB$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AC$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AD$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AE$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AF$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AG$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AH$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AI$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AK$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AL$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AM$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AN$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AO$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AP$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AR$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AS$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AT$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AU$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AV$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AW$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AX$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AY$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BA$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BB$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BC$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BD$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BE$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BF$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BG$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BH$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BI$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},{"$f":"-(BK$5='Rent Roll'!$AG7)*'Rent Roll'!$AI7","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"-(D$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(E$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(F$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(G$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(H$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(I$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(J$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(K$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(L$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(M$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(N$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(O$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":-12000},{"$f":"-(P$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(Q$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(R$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(S$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(T$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(U$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(V$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(W$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(X$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(Y$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(Z$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AA$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AB$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AC$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AD$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AE$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AF$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AG$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AH$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AI$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AK$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AL$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AM$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AN$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AO$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AP$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AR$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AS$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AT$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AU$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AV$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AW$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AX$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AY$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BA$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BB$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BC$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BD$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BE$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BF$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BG$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BH$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BI$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},{"$f":"-(BK$5='Rent Roll'!$AG8)*'Rent Roll'!$AI8","v":0},null,"STOP"]
[null,"Tenant Improvements",null,{"$f":"SUM(D58:D62)","v":0},{"$f":"SUM(E58:E62)","v":0},0,0,0,0,0,0,0,0,0,-61300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-271547.5,0,0,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B58","v":"ABC"},null,{"$f":"-(D$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(E$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(F$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(G$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(H$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(I$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(J$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(K$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(L$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(M$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(N$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(O$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(P$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(Q$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(R$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(S$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(T$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(U$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(V$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(W$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(X$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(Y$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(Z$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AA$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AB$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AC$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AD$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AE$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AF$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AG$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AH$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AI$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AK$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AL$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AM$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AN$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AO$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AP$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AR$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AS$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AT$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AU$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AV$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AW$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AX$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AY$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BA$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BB$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BC$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BD$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BE$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BF$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BG$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BH$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":-9953.8874999999989},{"$f":"-(BI$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},{"$f":"-(BK$5='Rent Roll'!$AG4)*'Rent Roll'!$AJ4","v":0},null,"STOP"]
[null,{"$f":"+B59","v":"EFG"},null,{"$f":"-(D$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(E$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(F$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(G$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(H$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(I$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(J$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(K$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(L$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(M$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(N$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(O$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(P$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(Q$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(R$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(S$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(T$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(U$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(V$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(W$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(X$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(Y$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(Z$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AA$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AB$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AC$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AD$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AE$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AF$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AG$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AH$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AI$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AK$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AL$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AM$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AN$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AO$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AP$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AR$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AS$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AT$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AU$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AV$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AW$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AX$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AY$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BA$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BB$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BC$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BD$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BE$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BF$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BG$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BH$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":-5425.5869999999995},{"$f":"-(BI$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},{"$f":"-(BK$5='Rent Roll'!$AG5)*'Rent Roll'!$AJ5","v":0},null,"STOP"]
[null,"ASD",null,{"$f":"-(D$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(E$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(F$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(G$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(H$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(I$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(J$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(K$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(L$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(M$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(N$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(O$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(P$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(Q$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(R$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(S$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(T$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(U$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(V$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(W$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(X$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(Y$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(Z$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AA$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AB$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AC$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AD$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AE$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AF$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AG$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AH$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AI$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AK$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AL$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AM$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AN$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AO$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AP$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AR$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AS$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AT$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AU$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AV$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AW$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AX$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AY$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BA$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BB$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BC$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BD$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BE$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BF$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BG$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BH$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":-3450.4177499999996},{"$f":"-(BI$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},{"$f":"-(BK$5='Rent Roll'!$AG6)*'Rent Roll'!$AJ6","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"-(D$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(E$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(F$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(G$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(H$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(I$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(J$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(K$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(L$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(M$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(N$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(O$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":-5084.0625},{"$f":"-(P$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(Q$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(R$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(S$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(T$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(U$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(V$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(W$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(X$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(Y$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(Z$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AA$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AB$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AC$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AD$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AE$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AF$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AG$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AH$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AI$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AK$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AL$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AM$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AN$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AO$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AP$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AR$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AS$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AT$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AU$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AV$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AW$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AX$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AY$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BA$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BB$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BC$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BD$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BE$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BF$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BG$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BH$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BI$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},{"$f":"-(BK$5='Rent Roll'!$AG7)*'Rent Roll'!$AJ7","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"-(D$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(E$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(F$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(G$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(H$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(I$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(J$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(K$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(L$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(M$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(N$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(O$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":-1237.5},{"$f":"-(P$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(Q$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(R$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(S$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(T$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(U$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(V$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(W$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(X$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(Y$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(Z$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AA$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AB$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AC$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AD$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AE$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AF$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AG$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AH$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AI$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AJ$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AK$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AL$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AM$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AN$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AO$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AP$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AQ$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AR$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AS$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AT$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AU$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AV$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AW$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AX$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AY$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(AZ$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BA$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BB$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BC$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BD$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BE$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BF$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BG$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BH$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BI$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BJ$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},{"$f":"-(BK$5='Rent Roll'!$AG8)*'Rent Roll'!$AJ8","v":0},null,"STOP"]
[null,"Leasing Commissions",null,{"$f":"SUM(D65:D69)","v":0},{"$f":"SUM(E65:E69)","v":0},0,0,0,0,0,0,0,0,0,-6321.5625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18829.892249999997,0,0,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Leasing & TI",null,{"$f":"+D63+D70","v":0},{"$f":"+E63+E70","v":0},0,0,0,0,0,0,0,0,0,-67621.5625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-290377.39224999998,0,0,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Operating Cash Flow",null,{"$f":"+D55+D72","v":8321.0648025728478},{"$f":"+E55+E72","v":8321.0648025728478},8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,8321.0648025728478,-59300.497697427156,10879.105598624308,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,12992.383470644309,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13252.231140057196,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13517.275762858335,13787.621278115501,13787.621278115501,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-10859.610704117094,-301237.00295411708,1989.4056633237051,15655.983882803506,15655.983882803506,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"LOAN:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Begining Loan Balance",0,{"$f":"+C83","v":1875000},{"$f":"+D83","v":1870647.2964642029},1866284.6179828029,1861911.9416965498,1857529.2446938073,1853136.5040104336,1848733.6966296604,1844320.7994819731,1839897.7894449888,1835464.6433433364,1831021.3379485344,1826567.8499788693,1822104.1560992738,1817630.2329212043,1813146.0570025183,1808651.604847352,1804146.8529059968,1799631.777574776,1795106.3551959211,1790570.5620574481,1786024.3743930326,1781467.7683818862,1776900.7201486309,1772323.2057631745,1767735.2012405847,1763136.6825409641,1758527.6255693233,1753908.0061754559,1749277.800153811,1744636.9832433665,1739985.5311275022,1735323.4194338724,1730650.6237342779,1725967.1195445387,1721272.8823243645,1716567.8874772275,1711852.1103502323,1707125.5262339879,1702388.1103624771,1697639.8379129274,1692880.6840056807,1688110.6237040632,1683329.6320142546,1678537.6838851569,1673734.7542082632,1668920.8178175269,1664095.8494892283,1659259.823941844,1654412.7158359138,1649554.4997739072,1644685.1503000921,1639804.6419003995,1634912.9490022908,1630010.0459746241,1625095.9071275189,1620170.5067122225,1615233.8189209742,1610285.8178868711,1605326.4776837314,{"$f":"+BJ83","v":1600355.7723259595},null,"STOP"]
[null,"Addition",{"$f":"+Assumptions!I5","v":1875000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Principal",null,{"$f":"+D81-D80","v":-4352.7035357970672},{"$f":"+E81-E80","v":-4362.6784813999357},-4372.6762862531441,-4382.6970027424741,-4392.7406833737587,-4402.8073807731571,-4412.8971476874285,-4423.0100369842121,-4433.1461016523008,-4443.3053948019215,-4453.4879696650087,-4463.6938795954911,-4473.9231780695645,-4484.1759186859736,-4494.4521551662956,-4504.7519413552191,-4515.0753312208244,-4525.4223788548725,-4535.7931384730809,-4546.1876644154154,-4556.6060111463667,-4567.0482332552438,-4577.514385456454,-4588.004522589792,-4598.5186996207267,-4609.0569716406917,-4619.6193938673678,-4630.2060216449809,-4640.8169104445842,-4651.4521158643529,-4662.1116936298749,-4672.7956995944423,-4683.5041897393476,-4694.2372201741655,-4704.9948471370644,-4715.7771269950881,-4726.5841162444522,-4737.4158715108442,-4748.2724495497241,-4759.1539072466094,-4770.0603016173827,-4780.9916898085885,-4791.9481290977346,-4802.9296768935819,-4813.9363907364641,-4824.9683282985679,-4836.0255473842517,-4847.1081059303415,-4858.2160620064315,-4869.3494738151967,-4880.5083996926896,-4891.6928981086512,-4902.9030276668182,-4914.1388471052196,-4925.4004152965026,-4936.6877912482232,-4948.0010341031684,-4959.3402031396545,-4970.7053577718489,-4982.0965575500759,null,"STOP"]
[null,"Interests",null,{"$f":"-D77*Assumptions!$C$17/12","v":-4296.875},{"$f":"-E77*Assumptions!$C$17/12","v":-4286.9000543971315},{"$f":"-F77*Assumptions!$C$17/12","v":-4276.9022495439231},{"$f":"-G77*Assumptions!$C$17/12","v":-4266.8815330545931},{"$f":"-H77*Assumptions!$C$17/12","v":-4256.8378524233085},{"$f":"-I77*Assumptions!$C$17/12","v":-4246.7711550239101},{"$f":"-J77*Assumptions!$C$17/12","v":-4236.6813881096386},{"$f":"-K77*Assumptions!$C$17/12","v":-4226.5684988128551},{"$f":"-L77*Assumptions!$C$17/12","v":-4216.4324341447664},{"$f":"-M77*Assumptions!$C$17/12","v":-4206.2731409951457},{"$f":"-N77*Assumptions!$C$17/12","v":-4196.0905661320585},{"$f":"-O77*Assumptions!$C$17/12","v":-4185.884656201576},{"$f":"-P77*Assumptions!$C$17/12","v":-4175.6553577275026},{"$f":"-Q77*Assumptions!$C$17/12","v":-4165.4026171110936},{"$f":"-R77*Assumptions!$C$17/12","v":-4155.1263806307716},{"$f":"-S77*Assumptions!$C$17/12","v":-4144.8265944418481},{"$f":"-T77*Assumptions!$C$17/12","v":-4134.5032045762428},{"$f":"-U77*Assumptions!$C$17/12","v":-4124.1561569421947},{"$f":"-V77*Assumptions!$C$17/12","v":-4113.7853973239862},{"$f":"-W77*Assumptions!$C$17/12","v":-4103.3908713816518},{"$f":"-X77*Assumptions!$C$17/12","v":-4092.9725246507001},{"$f":"-Y77*Assumptions!$C$17/12","v":-4082.5303025418229},{"$f":"-Z77*Assumptions!$C$17/12","v":-4072.0641503406127},{"$f":"-AA77*Assumptions!$C$17/12","v":-4061.5740132072747},{"$f":"-AB77*Assumptions!$C$17/12","v":-4051.05983617634},{"$f":"-AC77*Assumptions!$C$17/12","v":-4040.5215641563759},{"$f":"-AD77*Assumptions!$C$17/12","v":-4029.9591419296994},{"$f":"-AE77*Assumptions!$C$17/12","v":-4019.3725141520863},{"$f":"-AF77*Assumptions!$C$17/12","v":-4008.7616253524834},{"$f":"-AG77*Assumptions!$C$17/12","v":-3998.1264199327147},{"$f":"-AH77*Assumptions!$C$17/12","v":-3987.4668421671927},{"$f":"-AI77*Assumptions!$C$17/12","v":-3976.7828362026244},{"$f":"-AJ77*Assumptions!$C$17/12","v":-3966.07434605772},{"$f":"-AK77*Assumptions!$C$17/12","v":-3955.3413156229012},{"$f":"-AL77*Assumptions!$C$17/12","v":-3944.5836886600023},{"$f":"-AM77*Assumptions!$C$17/12","v":-3933.8014088019795},{"$f":"-AN77*Assumptions!$C$17/12","v":-3922.9944195526155},{"$f":"-AO77*Assumptions!$C$17/12","v":-3912.1626642862225},{"$f":"-AP77*Assumptions!$C$17/12","v":-3901.3060862473435},{"$f":"-AQ77*Assumptions!$C$17/12","v":-3890.4246285504582},{"$f":"-AR77*Assumptions!$C$17/12","v":-3879.5182341796849},{"$f":"-AS77*Assumptions!$C$17/12","v":-3868.5868459884782},{"$f":"-AT77*Assumptions!$C$17/12","v":-3857.630406699333},{"$f":"-AU77*Assumptions!$C$17/12","v":-3846.6488589034848},{"$f":"-AV77*Assumptions!$C$17/12","v":-3835.6421450606031},{"$f":"-AW77*Assumptions!$C$17/12","v":-3824.6102074984992},{"$f":"-AX77*Assumptions!$C$17/12","v":-3813.552988412815},{"$f":"-AY77*Assumptions!$C$17/12","v":-3802.4704298667257},{"$f":"-AZ77*Assumptions!$C$17/12","v":-3791.3624737906357},{"$f":"-BA77*Assumptions!$C$17/12","v":-3780.2290619818709},{"$f":"-BB77*Assumptions!$C$17/12","v":-3769.0701361043775},{"$f":"-BC77*Assumptions!$C$17/12","v":-3757.8856376884155},{"$f":"-BD77*Assumptions!$C$17/12","v":-3746.6755081302495},{"$f":"-BE77*Assumptions!$C$17/12","v":-3735.4396886918471},{"$f":"-BF77*Assumptions!$C$17/12","v":-3724.1781205005641},{"$f":"-BG77*Assumptions!$C$17/12","v":-3712.8907445488435},{"$f":"-BH77*Assumptions!$C$17/12","v":-3701.5775016938992},{"$f":"-BI77*Assumptions!$C$17/12","v":-3690.2383326574127},{"$f":"-BJ77*Assumptions!$C$17/12","v":-3678.8731780252178},{"$f":"-BK77*Assumptions!$C$17/12","v":-3667.4819782469908},null,"STOP"]
[null,"Debt Service",null,{"$f":"(D4<=Assumptions!$C$11*12)*IF(D4<=Assumptions!$C$15,-D77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(E4<=Assumptions!$C$11*12)*IF(E4<=Assumptions!$C$15,-E77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(F4<=Assumptions!$C$11*12)*IF(F4<=Assumptions!$C$15,-F77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(G4<=Assumptions!$C$11*12)*IF(G4<=Assumptions!$C$15,-G77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(H4<=Assumptions!$C$11*12)*IF(H4<=Assumptions!$C$15,-H77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(I4<=Assumptions!$C$11*12)*IF(I4<=Assumptions!$C$15,-I77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(J4<=Assumptions!$C$11*12)*IF(J4<=Assumptions!$C$15,-J77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(K4<=Assumptions!$C$11*12)*IF(K4<=Assumptions!$C$15,-K77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(L4<=Assumptions!$C$11*12)*IF(L4<=Assumptions!$C$15,-L77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(M4<=Assumptions!$C$11*12)*IF(M4<=Assumptions!$C$15,-M77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(N4<=Assumptions!$C$11*12)*IF(N4<=Assumptions!$C$15,-N77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(O4<=Assumptions!$C$11*12)*IF(O4<=Assumptions!$C$15,-O77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(P4<=Assumptions!$C$11*12)*IF(P4<=Assumptions!$C$15,-P77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(Q4<=Assumptions!$C$11*12)*IF(Q4<=Assumptions!$C$15,-Q77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(R4<=Assumptions!$C$11*12)*IF(R4<=Assumptions!$C$15,-R77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(S4<=Assumptions!$C$11*12)*IF(S4<=Assumptions!$C$15,-S77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(T4<=Assumptions!$C$11*12)*IF(T4<=Assumptions!$C$15,-T77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(U4<=Assumptions!$C$11*12)*IF(U4<=Assumptions!$C$15,-U77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(V4<=Assumptions!$C$11*12)*IF(V4<=Assumptions!$C$15,-V77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(W4<=Assumptions!$C$11*12)*IF(W4<=Assumptions!$C$15,-W77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(X4<=Assumptions!$C$11*12)*IF(X4<=Assumptions!$C$15,-X77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(Y4<=Assumptions!$C$11*12)*IF(Y4<=Assumptions!$C$15,-Y77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(Z4<=Assumptions!$C$11*12)*IF(Z4<=Assumptions!$C$15,-Z77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AA4<=Assumptions!$C$11*12)*IF(AA4<=Assumptions!$C$15,-AA77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AB4<=Assumptions!$C$11*12)*IF(AB4<=Assumptions!$C$15,-AB77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AC4<=Assumptions!$C$11*12)*IF(AC4<=Assumptions!$C$15,-AC77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AD4<=Assumptions!$C$11*12)*IF(AD4<=Assumptions!$C$15,-AD77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AE4<=Assumptions!$C$11*12)*IF(AE4<=Assumptions!$C$15,-AE77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AF4<=Assumptions!$C$11*12)*IF(AF4<=Assumptions!$C$15,-AF77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AG4<=Assumptions!$C$11*12)*IF(AG4<=Assumptions!$C$15,-AG77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AH4<=Assumptions!$C$11*12)*IF(AH4<=Assumptions!$C$15,-AH77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AI4<=Assumptions!$C$11*12)*IF(AI4<=Assumptions!$C$15,-AI77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AJ4<=Assumptions!$C$11*12)*IF(AJ4<=Assumptions!$C$15,-AJ77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AK4<=Assumptions!$C$11*12)*IF(AK4<=Assumptions!$C$15,-AK77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AL4<=Assumptions!$C$11*12)*IF(AL4<=Assumptions!$C$15,-AL77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AM4<=Assumptions!$C$11*12)*IF(AM4<=Assumptions!$C$15,-AM77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AN4<=Assumptions!$C$11*12)*IF(AN4<=Assumptions!$C$15,-AN77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AO4<=Assumptions!$C$11*12)*IF(AO4<=Assumptions!$C$15,-AO77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AP4<=Assumptions!$C$11*12)*IF(AP4<=Assumptions!$C$15,-AP77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AQ4<=Assumptions!$C$11*12)*IF(AQ4<=Assumptions!$C$15,-AQ77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AR4<=Assumptions!$C$11*12)*IF(AR4<=Assumptions!$C$15,-AR77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AS4<=Assumptions!$C$11*12)*IF(AS4<=Assumptions!$C$15,-AS77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AT4<=Assumptions!$C$11*12)*IF(AT4<=Assumptions!$C$15,-AT77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AU4<=Assumptions!$C$11*12)*IF(AU4<=Assumptions!$C$15,-AU77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AV4<=Assumptions!$C$11*12)*IF(AV4<=Assumptions!$C$15,-AV77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AW4<=Assumptions!$C$11*12)*IF(AW4<=Assumptions!$C$15,-AW77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AX4<=Assumptions!$C$11*12)*IF(AX4<=Assumptions!$C$15,-AX77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AY4<=Assumptions!$C$11*12)*IF(AY4<=Assumptions!$C$15,-AY77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(AZ4<=Assumptions!$C$11*12)*IF(AZ4<=Assumptions!$C$15,-AZ77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BA4<=Assumptions!$C$11*12)*IF(BA4<=Assumptions!$C$15,-BA77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BB4<=Assumptions!$C$11*12)*IF(BB4<=Assumptions!$C$15,-BB77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BC4<=Assumptions!$C$11*12)*IF(BC4<=Assumptions!$C$15,-BC77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BD4<=Assumptions!$C$11*12)*IF(BD4<=Assumptions!$C$15,-BD77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BE4<=Assumptions!$C$11*12)*IF(BE4<=Assumptions!$C$15,-BE77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BF4<=Assumptions!$C$11*12)*IF(BF4<=Assumptions!$C$15,-BF77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BG4<=Assumptions!$C$11*12)*IF(BG4<=Assumptions!$C$15,-BG77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BH4<=Assumptions!$C$11*12)*IF(BH4<=Assumptions!$C$15,-BH77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BI4<=Assumptions!$C$11*12)*IF(BI4<=Assumptions!$C$15,-BI77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BJ4<=Assumptions!$C$11*12)*IF(BJ4<=Assumptions!$C$15,-BJ77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},{"$f":"(BK4<=Assumptions!$C$11*12)*IF(BK4<=Assumptions!$C$15,-BK77*Assumptions!$C$17/12,PMT(Assumptions!$C$17/12,Assumptions!$C$16,$C$78))","v":-8649.5785357970672},null,"STOP"]
[null,"Payoff",null,{"$f":"IF(D4=Assumptions!$C$11*12,-(D77+D78+D79),0)","v":0},{"$f":"IF(E4=Assumptions!$C$11*12,-(E77+E78+E79),0)","v":0},{"$f":"IF(F4=Assumptions!$C$11*12,-(F77+F78+F79),0)","v":0},{"$f":"IF(G4=Assumptions!$C$11*12,-(G77+G78+G79),0)","v":0},{"$f":"IF(H4=Assumptions!$C$11*12,-(H77+H78+H79),0)","v":0},{"$f":"IF(I4=Assumptions!$C$11*12,-(I77+I78+I79),0)","v":0},{"$f":"IF(J4=Assumptions!$C$11*12,-(J77+J78+J79),0)","v":0},{"$f":"IF(K4=Assumptions!$C$11*12,-(K77+K78+K79),0)","v":0},{"$f":"IF(L4=Assumptions!$C$11*12,-(L77+L78+L79),0)","v":0},{"$f":"IF(M4=Assumptions!$C$11*12,-(M77+M78+M79),0)","v":0},{"$f":"IF(N4=Assumptions!$C$11*12,-(N77+N78+N79),0)","v":0},{"$f":"IF(O4=Assumptions!$C$11*12,-(O77+O78+O79),0)","v":0},{"$f":"IF(P4=Assumptions!$C$11*12,-(P77+P78+P79),0)","v":0},{"$f":"IF(Q4=Assumptions!$C$11*12,-(Q77+Q78+Q79),0)","v":0},{"$f":"IF(R4=Assumptions!$C$11*12,-(R77+R78+R79),0)","v":0},{"$f":"IF(S4=Assumptions!$C$11*12,-(S77+S78+S79),0)","v":0},{"$f":"IF(T4=Assumptions!$C$11*12,-(T77+T78+T79),0)","v":0},{"$f":"IF(U4=Assumptions!$C$11*12,-(U77+U78+U79),0)","v":0},{"$f":"IF(V4=Assumptions!$C$11*12,-(V77+V78+V79),0)","v":0},{"$f":"IF(W4=Assumptions!$C$11*12,-(W77+W78+W79),0)","v":0},{"$f":"IF(X4=Assumptions!$C$11*12,-(X77+X78+X79),0)","v":0},{"$f":"IF(Y4=Assumptions!$C$11*12,-(Y77+Y78+Y79),0)","v":0},{"$f":"IF(Z4=Assumptions!$C$11*12,-(Z77+Z78+Z79),0)","v":0},{"$f":"IF(AA4=Assumptions!$C$11*12,-(AA77+AA78+AA79),0)","v":0},{"$f":"IF(AB4=Assumptions!$C$11*12,-(AB77+AB78+AB79),0)","v":0},{"$f":"IF(AC4=Assumptions!$C$11*12,-(AC77+AC78+AC79),0)","v":0},{"$f":"IF(AD4=Assumptions!$C$11*12,-(AD77+AD78+AD79),0)","v":0},{"$f":"IF(AE4=Assumptions!$C$11*12,-(AE77+AE78+AE79),0)","v":0},{"$f":"IF(AF4=Assumptions!$C$11*12,-(AF77+AF78+AF79),0)","v":0},{"$f":"IF(AG4=Assumptions!$C$11*12,-(AG77+AG78+AG79),0)","v":0},{"$f":"IF(AH4=Assumptions!$C$11*12,-(AH77+AH78+AH79),0)","v":0},{"$f":"IF(AI4=Assumptions!$C$11*12,-(AI77+AI78+AI79),0)","v":0},{"$f":"IF(AJ4=Assumptions!$C$11*12,-(AJ77+AJ78+AJ79),0)","v":0},{"$f":"IF(AK4=Assumptions!$C$11*12,-(AK77+AK78+AK79),0)","v":0},{"$f":"IF(AL4=Assumptions!$C$11*12,-(AL77+AL78+AL79),0)","v":0},{"$f":"IF(AM4=Assumptions!$C$11*12,-(AM77+AM78+AM79),0)","v":0},{"$f":"IF(AN4=Assumptions!$C$11*12,-(AN77+AN78+AN79),0)","v":0},{"$f":"IF(AO4=Assumptions!$C$11*12,-(AO77+AO78+AO79),0)","v":0},{"$f":"IF(AP4=Assumptions!$C$11*12,-(AP77+AP78+AP79),0)","v":0},{"$f":"IF(AQ4=Assumptions!$C$11*12,-(AQ77+AQ78+AQ79),0)","v":0},{"$f":"IF(AR4=Assumptions!$C$11*12,-(AR77+AR78+AR79),0)","v":0},{"$f":"IF(AS4=Assumptions!$C$11*12,-(AS77+AS78+AS79),0)","v":0},{"$f":"IF(AT4=Assumptions!$C$11*12,-(AT77+AT78+AT79),0)","v":0},{"$f":"IF(AU4=Assumptions!$C$11*12,-(AU77+AU78+AU79),0)","v":0},{"$f":"IF(AV4=Assumptions!$C$11*12,-(AV77+AV78+AV79),0)","v":0},{"$f":"IF(AW4=Assumptions!$C$11*12,-(AW77+AW78+AW79),0)","v":0},{"$f":"IF(AX4=Assumptions!$C$11*12,-(AX77+AX78+AX79),0)","v":0},{"$f":"IF(AY4=Assumptions!$C$11*12,-(AY77+AY78+AY79),0)","v":0},{"$f":"IF(AZ4=Assumptions!$C$11*12,-(AZ77+AZ78+AZ79),0)","v":0},{"$f":"IF(BA4=Assumptions!$C$11*12,-(BA77+BA78+BA79),0)","v":0},{"$f":"IF(BB4=Assumptions!$C$11*12,-(BB77+BB78+BB79),0)","v":0},{"$f":"IF(BC4=Assumptions!$C$11*12,-(BC77+BC78+BC79),0)","v":0},{"$f":"IF(BD4=Assumptions!$C$11*12,-(BD77+BD78+BD79),0)","v":0},{"$f":"IF(BE4=Assumptions!$C$11*12,-(BE77+BE78+BE79),0)","v":0},{"$f":"IF(BF4=Assumptions!$C$11*12,-(BF77+BF78+BF79),0)","v":0},{"$f":"IF(BG4=Assumptions!$C$11*12,-(BG77+BG78+BG79),0)","v":0},{"$f":"IF(BH4=Assumptions!$C$11*12,-(BH77+BH78+BH79),0)","v":0},{"$f":"IF(BI4=Assumptions!$C$11*12,-(BI77+BI78+BI79),0)","v":0},{"$f":"IF(BJ4=Assumptions!$C$11*12,-(BJ77+BJ78+BJ79),0)","v":0},{"$f":"IF(BK4=Assumptions!$C$11*12,-(BK77+BK78+BK79),0)","v":-1595373.6757684094},null,"STOP"]
[null,"Total Ending Loan Balance",{"$f":"C77+C78+C79+C82","v":1875000},{"$f":"D77+D78+D79+D82","v":1870647.2964642029},{"$f":"E77+E78+E79+E82","v":1866284.6179828029},1861911.9416965498,1857529.2446938073,1853136.5040104336,1848733.6966296604,1844320.7994819731,1839897.7894449888,1835464.6433433364,1831021.3379485344,1826567.8499788693,1822104.1560992738,1817630.2329212043,1813146.0570025183,1808651.604847352,1804146.8529059968,1799631.777574776,1795106.3551959211,1790570.5620574481,1786024.3743930326,1781467.7683818862,1776900.7201486309,1772323.2057631745,1767735.2012405847,1763136.6825409641,1758527.6255693233,1753908.0061754559,1749277.800153811,1744636.9832433665,1739985.5311275022,1735323.4194338724,1730650.6237342779,1725967.1195445387,1721272.8823243645,1716567.8874772275,1711852.1103502323,1707125.5262339879,1702388.1103624771,1697639.8379129274,1692880.6840056807,1688110.6237040632,1683329.6320142546,1678537.6838851569,1673734.7542082632,1668920.8178175269,1664095.8494892283,1659259.823941844,1654412.7158359138,1649554.4997739072,1644685.1503000921,1639804.6419003995,1634912.9490022908,1630010.0459746241,1625095.9071275189,1620170.5067122225,1615233.8189209742,1610285.8178868711,1605326.4776837314,1600355.7723259595,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Levered Cash Flow",null,{"$f":"IF(D4<=Assumptions!$C$11*12,D74+D78+D81,0)","v":-328.51373322421932},{"$f":"IF(E4<=Assumptions!$C$11*12,E74+E78+E81,0)","v":-328.51373322421932},{"$f":"IF(F4<=Assumptions!$C$11*12,F74+F78+F81,0)","v":-328.51373322421932},{"$f":"IF(G4<=Assumptions!$C$11*12,G74+G78+G81,0)","v":-328.51373322421932},{"$f":"IF(H4<=Assumptions!$C$11*12,H74+H78+H81,0)","v":-328.51373322421932},{"$f":"IF(I4<=Assumptions!$C$11*12,I74+I78+I81,0)","v":-328.51373322421932},{"$f":"IF(J4<=Assumptions!$C$11*12,J74+J78+J81,0)","v":-328.51373322421932},{"$f":"IF(K4<=Assumptions!$C$11*12,K74+K78+K81,0)","v":-328.51373322421932},{"$f":"IF(L4<=Assumptions!$C$11*12,L74+L78+L81,0)","v":-328.51373322421932},{"$f":"IF(M4<=Assumptions!$C$11*12,M74+M78+M81,0)","v":-328.51373322421932},{"$f":"IF(N4<=Assumptions!$C$11*12,N74+N78+N81,0)","v":-328.51373322421932},{"$f":"IF(O4<=Assumptions!$C$11*12,O74+O78+O81,0)","v":-67950.076233224216},{"$f":"IF(P4<=Assumptions!$C$11*12,P74+P78+P81,0)","v":2229.527062827241},{"$f":"IF(Q4<=Assumptions!$C$11*12,Q74+Q78+Q81,0)","v":4342.8049348472414},{"$f":"IF(R4<=Assumptions!$C$11*12,R74+R78+R81,0)","v":4342.8049348472414},{"$f":"IF(S4<=Assumptions!$C$11*12,S74+S78+S81,0)","v":4342.8049348472414},{"$f":"IF(T4<=Assumptions!$C$11*12,T74+T78+T81,0)","v":4342.8049348472414},{"$f":"IF(U4<=Assumptions!$C$11*12,U74+U78+U81,0)","v":4342.8049348472414},{"$f":"IF(V4<=Assumptions!$C$11*12,V74+V78+V81,0)","v":4342.8049348472414},{"$f":"IF(W4<=Assumptions!$C$11*12,W74+W78+W81,0)","v":4342.8049348472414},{"$f":"IF(X4<=Assumptions!$C$11*12,X74+X78+X81,0)","v":4342.8049348472414},{"$f":"IF(Y4<=Assumptions!$C$11*12,Y74+Y78+Y81,0)","v":4342.8049348472414},{"$f":"IF(Z4<=Assumptions!$C$11*12,Z74+Z78+Z81,0)","v":4342.8049348472414},{"$f":"IF(AA4<=Assumptions!$C$11*12,AA74+AA78+AA81,0)","v":4342.8049348472414},{"$f":"IF(AB4<=Assumptions!$C$11*12,AB74+AB78+AB81,0)","v":4602.652604260129},{"$f":"IF(AC4<=Assumptions!$C$11*12,AC74+AC78+AC81,0)","v":4602.652604260129},{"$f":"IF(AD4<=Assumptions!$C$11*12,AD74+AD78+AD81,0)","v":4602.652604260129},{"$f":"IF(AE4<=Assumptions!$C$11*12,AE74+AE78+AE81,0)","v":4602.652604260129},{"$f":"IF(AF4<=Assumptions!$C$11*12,AF74+AF78+AF81,0)","v":4602.652604260129},{"$f":"IF(AG4<=Assumptions!$C$11*12,AG74+AG78+AG81,0)","v":4602.652604260129},{"$f":"IF(AH4<=Assumptions!$C$11*12,AH74+AH78+AH81,0)","v":4602.652604260129},{"$f":"IF(AI4<=Assumptions!$C$11*12,AI74+AI78+AI81,0)","v":4602.652604260129},{"$f":"IF(AJ4<=Assumptions!$C$11*12,AJ74+AJ78+AJ81,0)","v":4602.652604260129},{"$f":"IF(AK4<=Assumptions!$C$11*12,AK74+AK78+AK81,0)","v":4602.652604260129},{"$f":"IF(AL4<=Assumptions!$C$11*12,AL74+AL78+AL81,0)","v":4602.652604260129},{"$f":"IF(AM4<=Assumptions!$C$11*12,AM74+AM78+AM81,0)","v":4602.652604260129},{"$f":"IF(AN4<=Assumptions!$C$11*12,AN74+AN78+AN81,0)","v":4867.6972270612678},{"$f":"IF(AO4<=Assumptions!$C$11*12,AO74+AO78+AO81,0)","v":4867.6972270612678},{"$f":"IF(AP4<=Assumptions!$C$11*12,AP74+AP78+AP81,0)","v":4867.6972270612678},{"$f":"IF(AQ4<=Assumptions!$C$11*12,AQ74+AQ78+AQ81,0)","v":4867.6972270612678},{"$f":"IF(AR4<=Assumptions!$C$11*12,AR74+AR78+AR81,0)","v":4867.6972270612678},{"$f":"IF(AS4<=Assumptions!$C$11*12,AS74+AS78+AS81,0)","v":4867.6972270612678},{"$f":"IF(AT4<=Assumptions!$C$11*12,AT74+AT78+AT81,0)","v":4867.6972270612678},{"$f":"IF(AU4<=Assumptions!$C$11*12,AU74+AU78+AU81,0)","v":4867.6972270612678},{"$f":"IF(AV4<=Assumptions!$C$11*12,AV74+AV78+AV81,0)","v":4867.6972270612678},{"$f":"IF(AW4<=Assumptions!$C$11*12,AW74+AW78+AW81,0)","v":4867.6972270612678},{"$f":"IF(AX4<=Assumptions!$C$11*12,AX74+AX78+AX81,0)","v":4867.6972270612678},{"$f":"IF(AY4<=Assumptions!$C$11*12,AY74+AY78+AY81,0)","v":4867.6972270612678},{"$f":"IF(AZ4<=Assumptions!$C$11*12,AZ74+AZ78+AZ81,0)","v":5138.0427423184337},{"$f":"IF(BA4<=Assumptions!$C$11*12,BA74+BA78+BA81,0)","v":5138.0427423184337},{"$f":"IF(BB4<=Assumptions!$C$11*12,BB74+BB78+BB81,0)","v":-19509.189239914162},{"$f":"IF(BC4<=Assumptions!$C$11*12,BC74+BC78+BC81,0)","v":-19509.189239914162},{"$f":"IF(BD4<=Assumptions!$C$11*12,BD74+BD78+BD81,0)","v":-19509.189239914162},{"$f":"IF(BE4<=Assumptions!$C$11*12,BE74+BE78+BE81,0)","v":-19509.189239914162},{"$f":"IF(BF4<=Assumptions!$C$11*12,BF74+BF78+BF81,0)","v":-19509.189239914162},{"$f":"IF(BG4<=Assumptions!$C$11*12,BG74+BG78+BG81,0)","v":-19509.189239914162},{"$f":"IF(BH4<=Assumptions!$C$11*12,BH74+BH78+BH81,0)","v":-309886.58148991416},{"$f":"IF(BI4<=Assumptions!$C$11*12,BI74+BI78+BI81,0)","v":-6660.1728724733621},{"$f":"IF(BJ4<=Assumptions!$C$11*12,BJ74+BJ78+BJ81,0)","v":7006.4053470064391},{"$f":"IF(BK4<=Assumptions!$C$11*12,BK74+BK78+BK81,0)","v":7006.4053470064391},null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Sale",null,{"$f":"(D4=Assumptions!$C$11*12)*D55*12/Assumptions!$C$9","v":0},{"$f":"(E4=Assumptions!$C$11*12)*E55*12/Assumptions!$C$9","v":0},{"$f":"(F4=Assumptions!$C$11*12)*F55*12/Assumptions!$C$9","v":0},{"$f":"(G4=Assumptions!$C$11*12)*G55*12/Assumptions!$C$9","v":0},{"$f":"(H4=Assumptions!$C$11*12)*H55*12/Assumptions!$C$9","v":0},{"$f":"(I4=Assumptions!$C$11*12)*I55*12/Assumptions!$C$9","v":0},{"$f":"(J4=Assumptions!$C$11*12)*J55*12/Assumptions!$C$9","v":0},{"$f":"(K4=Assumptions!$C$11*12)*K55*12/Assumptions!$C$9","v":0},{"$f":"(L4=Assumptions!$C$11*12)*L55*12/Assumptions!$C$9","v":0},{"$f":"(M4=Assumptions!$C$11*12)*M55*12/Assumptions!$C$9","v":0},{"$f":"(N4=Assumptions!$C$11*12)*N55*12/Assumptions!$C$9","v":0},{"$f":"(O4=Assumptions!$C$11*12)*O55*12/Assumptions!$C$9","v":0},{"$f":"(P4=Assumptions!$C$11*12)*P55*12/Assumptions!$C$9","v":0},{"$f":"(Q4=Assumptions!$C$11*12)*Q55*12/Assumptions!$C$9","v":0},{"$f":"(R4=Assumptions!$C$11*12)*R55*12/Assumptions!$C$9","v":0},{"$f":"(S4=Assumptions!$C$11*12)*S55*12/Assumptions!$C$9","v":0},{"$f":"(T4=Assumptions!$C$11*12)*T55*12/Assumptions!$C$9","v":0},{"$f":"(U4=Assumptions!$C$11*12)*U55*12/Assumptions!$C$9","v":0},{"$f":"(V4=Assumptions!$C$11*12)*V55*12/Assumptions!$C$9","v":0},{"$f":"(W4=Assumptions!$C$11*12)*W55*12/Assumptions!$C$9","v":0},{"$f":"(X4=Assumptions!$C$11*12)*X55*12/Assumptions!$C$9","v":0},{"$f":"(Y4=Assumptions!$C$11*12)*Y55*12/Assumptions!$C$9","v":0},{"$f":"(Z4=Assumptions!$C$11*12)*Z55*12/Assumptions!$C$9","v":0},{"$f":"(AA4=Assumptions!$C$11*12)*AA55*12/Assumptions!$C$9","v":0},{"$f":"(AB4=Assumptions!$C$11*12)*AB55*12/Assumptions!$C$9","v":0},{"$f":"(AC4=Assumptions!$C$11*12)*AC55*12/Assumptions!$C$9","v":0},{"$f":"(AD4=Assumptions!$C$11*12)*AD55*12/Assumptions!$C$9","v":0},{"$f":"(AE4=Assumptions!$C$11*12)*AE55*12/Assumptions!$C$9","v":0},{"$f":"(AF4=Assumptions!$C$11*12)*AF55*12/Assumptions!$C$9","v":0},{"$f":"(AG4=Assumptions!$C$11*12)*AG55*12/Assumptions!$C$9","v":0},{"$f":"(AH4=Assumptions!$C$11*12)*AH55*12/Assumptions!$C$9","v":0},{"$f":"(AI4=Assumptions!$C$11*12)*AI55*12/Assumptions!$C$9","v":0},{"$f":"(AJ4=Assumptions!$C$11*12)*AJ55*12/Assumptions!$C$9","v":0},{"$f":"(AK4=Assumptions!$C$11*12)*AK55*12/Assumptions!$C$9","v":0},{"$f":"(AL4=Assumptions!$C$11*12)*AL55*12/Assumptions!$C$9","v":0},{"$f":"(AM4=Assumptions!$C$11*12)*AM55*12/Assumptions!$C$9","v":0},{"$f":"(AN4=Assumptions!$C$11*12)*AN55*12/Assumptions!$C$9","v":0},{"$f":"(AO4=Assumptions!$C$11*12)*AO55*12/Assumptions!$C$9","v":0},{"$f":"(AP4=Assumptions!$C$11*12)*AP55*12/Assumptions!$C$9","v":0},{"$f":"(AQ4=Assumptions!$C$11*12)*AQ55*12/Assumptions!$C$9","v":0},{"$f":"(AR4=Assumptions!$C$11*12)*AR55*12/Assumptions!$C$9","v":0},{"$f":"(AS4=Assumptions!$C$11*12)*AS55*12/Assumptions!$C$9","v":0},{"$f":"(AT4=Assumptions!$C$11*12)*AT55*12/Assumptions!$C$9","v":0},{"$f":"(AU4=Assumptions!$C$11*12)*AU55*12/Assumptions!$C$9","v":0},{"$f":"(AV4=Assumptions!$C$11*12)*AV55*12/Assumptions!$C$9","v":0},{"$f":"(AW4=Assumptions!$C$11*12)*AW55*12/Assumptions!$C$9","v":0},{"$f":"(AX4=Assumptions!$C$11*12)*AX55*12/Assumptions!$C$9","v":0},{"$f":"(AY4=Assumptions!$C$11*12)*AY55*12/Assumptions!$C$9","v":0},{"$f":"(AZ4=Assumptions!$C$11*12)*AZ55*12/Assumptions!$C$9","v":0},{"$f":"(BA4=Assumptions!$C$11*12)*BA55*12/Assumptions!$C$9","v":0},{"$f":"(BB4=Assumptions!$C$11*12)*BB55*12/Assumptions!$C$9","v":0},{"$f":"(BC4=Assumptions!$C$11*12)*BC55*12/Assumptions!$C$9","v":0},{"$f":"(BD4=Assumptions!$C$11*12)*BD55*12/Assumptions!$C$9","v":0},{"$f":"(BE4=Assumptions!$C$11*12)*BE55*12/Assumptions!$C$9","v":0},{"$f":"(BF4=Assumptions!$C$11*12)*BF55*12/Assumptions!$C$9","v":0},{"$f":"(BG4=Assumptions!$C$11*12)*BG55*12/Assumptions!$C$9","v":0},{"$f":"(BH4=Assumptions!$C$11*12)*BH55*12/Assumptions!$C$9","v":0},{"$f":"(BI4=Assumptions!$C$11*12)*BI55*12/Assumptions!$C$9","v":0},{"$f":"(BJ4=Assumptions!$C$11*12)*BJ55*12/Assumptions!$C$9","v":0},{"$f":"(BK4=Assumptions!$C$11*12)*BK55*12/Assumptions!$C$9","v":3131196.7765607014},null,"STOP"]
[null,"Costs of Sale",null,{"$f":"-D87*Assumptions!$C$10","v":0},{"$f":"-E87*Assumptions!$C$10","v":0},{"$f":"-F87*Assumptions!$C$10","v":0},{"$f":"-G87*Assumptions!$C$10","v":0},{"$f":"-H87*Assumptions!$C$10","v":0},{"$f":"-I87*Assumptions!$C$10","v":0},{"$f":"-J87*Assumptions!$C$10","v":0},{"$f":"-K87*Assumptions!$C$10","v":0},{"$f":"-L87*Assumptions!$C$10","v":0},{"$f":"-M87*Assumptions!$C$10","v":0},{"$f":"-N87*Assumptions!$C$10","v":0},{"$f":"-O87*Assumptions!$C$10","v":0},{"$f":"-P87*Assumptions!$C$10","v":0},{"$f":"-Q87*Assumptions!$C$10","v":0},{"$f":"-R87*Assumptions!$C$10","v":0},{"$f":"-S87*Assumptions!$C$10","v":0},{"$f":"-T87*Assumptions!$C$10","v":0},{"$f":"-U87*Assumptions!$C$10","v":0},{"$f":"-V87*Assumptions!$C$10","v":0},{"$f":"-W87*Assumptions!$C$10","v":0},{"$f":"-X87*Assumptions!$C$10","v":0},{"$f":"-Y87*Assumptions!$C$10","v":0},{"$f":"-Z87*Assumptions!$C$10","v":0},{"$f":"-AA87*Assumptions!$C$10","v":0},{"$f":"-AB87*Assumptions!$C$10","v":0},{"$f":"-AC87*Assumptions!$C$10","v":0},{"$f":"-AD87*Assumptions!$C$10","v":0},{"$f":"-AE87*Assumptions!$C$10","v":0},{"$f":"-AF87*Assumptions!$C$10","v":0},{"$f":"-AG87*Assumptions!$C$10","v":0},{"$f":"-AH87*Assumptions!$C$10","v":0},{"$f":"-AI87*Assumptions!$C$10","v":0},{"$f":"-AJ87*Assumptions!$C$10","v":0},{"$f":"-AK87*Assumptions!$C$10","v":0},{"$f":"-AL87*Assumptions!$C$10","v":0},{"$f":"-AM87*Assumptions!$C$10","v":0},{"$f":"-AN87*Assumptions!$C$10","v":0},{"$f":"-AO87*Assumptions!$C$10","v":0},{"$f":"-AP87*Assumptions!$C$10","v":0},{"$f":"-AQ87*Assumptions!$C$10","v":0},{"$f":"-AR87*Assumptions!$C$10","v":0},{"$f":"-AS87*Assumptions!$C$10","v":0},{"$f":"-AT87*Assumptions!$C$10","v":0},{"$f":"-AU87*Assumptions!$C$10","v":0},{"$f":"-AV87*Assumptions!$C$10","v":0},{"$f":"-AW87*Assumptions!$C$10","v":0},{"$f":"-AX87*Assumptions!$C$10","v":0},{"$f":"-AY87*Assumptions!$C$10","v":0},{"$f":"-AZ87*Assumptions!$C$10","v":0},{"$f":"-BA87*Assumptions!$C$10","v":0},{"$f":"-BB87*Assumptions!$C$10","v":0},{"$f":"-BC87*Assumptions!$C$10","v":0},{"$f":"-BD87*Assumptions!$C$10","v":0},{"$f":"-BE87*Assumptions!$C$10","v":0},{"$f":"-BF87*Assumptions!$C$10","v":0},{"$f":"-BG87*Assumptions!$C$10","v":0},{"$f":"-BH87*Assumptions!$C$10","v":0},{"$f":"-BI87*Assumptions!$C$10","v":0},{"$f":"-BJ87*Assumptions!$C$10","v":0},{"$f":"-BK87*Assumptions!$C$10","v":-62623.935531214032},null,"STOP"]
[null,"Debt Repayment",null,{"$f":"+D82","v":0},{"$f":"+E82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1595373.6757684094,null,"STOP"]
[null,"Total Cash Flow from Sale",null,{"$f":"SUM(D87:D89)","v":0},{"$f":"SUM(E87:E89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1473199.1652610782,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Cash Flow",{"$f":"-Assumptions!I6","v":-645000},{"$f":"+D85+D90","v":-328.51373322421932},{"$f":"+E85+E90","v":-328.51373322421932},-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-328.51373322421932,-67950.076233224216,2229.527062827241,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4342.8049348472414,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4602.652604260129,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,4867.6972270612678,5138.0427423184337,5138.0427423184337,-19509.189239914162,-19509.189239914162,-19509.189239914162,-19509.189239914162,-19509.189239914162,-19509.189239914162,-309886.58148991416,-6660.1728724733621,7006.4053470064391,1480205.5706080846,null,"STOP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[]
[]
[null,"Deal Level IRR",null,{"$f":"XIRR(C92:BK92,C5:BK5)","v":0.12285473942756653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Multiple",null,{"$f":"(D98+D99)/D99","v":1.7921969359087881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Net Profit",null,{"$f":"SUM(C92:BK92)","v":510967.02366116841}]
[null,"Capital",null,{"$f":"-C92","v":645000}]

{"sheet":"Annual Cash Flow","index":4,"n_rows":100,"n_cols":10,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
["Annual Cash Flow",null,null,null,null,null,null,null,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Year",0,{"$f":"+C3+1","v":1},{"$f":"+D3+1","v":2},3,4,5,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"GROSS POTENTIAL REVENUE:",null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+'Rent Roll'!E4","v":"ABC"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D7:$BK7)","v":83563.5},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D7:$BK7)","v":85234.770000000019},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D7:$BK7)","v":86939.465399999986},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D7:$BK7)","v":88678.254707999993},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D7:$BK7)","v":96481.941122304008},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E5","v":"EFG"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D8:$BK8)","v":45122.147999999986},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D8:$BK8)","v":46024.59095999998},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D8:$BK8)","v":46945.082779199991},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D8:$BK8)","v":47883.984434784004},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D8:$BK8)","v":52512.769596813108},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E6","v":"ASD"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D9:$BK9)","v":28877.34239999999},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D9:$BK9)","v":29454.889247999996},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D9:$BK9)","v":30043.987032959991},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D9:$BK9)","v":30644.866773619189},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D9:$BK9)","v":33428.442172222938},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E7","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D10:$BK10)","v":34571.625},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D10:$BK10)","v":35263.05750000001},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D10:$BK10)","v":35968.318650000001},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D10:$BK10)","v":36687.685022999998},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D10:$BK10)","v":37421.43872346},null,"STOP"]
[null,{"$f":"+'Rent Roll'!E8","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D11:$BK11)","v":8415},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D11:$BK11)","v":8583.2999999999975},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D11:$BK11)","v":8754.9659999999985},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D11:$BK11)","v":8930.0653199999979},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D11:$BK11)","v":9108.6666263999978},null,"STOP"]
[null,"Gross Potential Revenue",null,{"$f":"SUM(D7:D11)","v":200549.61539999998},{"$f":"SUM(E7:E11)","v":204560.607708},208651.81986215996,212824.8562594032,228953.25824120003,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"ABSORPTION & TURNOVER VACANCY:",null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B7","v":"ABC"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D15:$BK15)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D15:$BK15)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D15:$BK15)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D15:$BK15)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D15:$BK15)","v":-65125.310257555204},null,"STOP"]
[null,{"$f":"+B8","v":"EFG"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D16:$BK16)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D16:$BK16)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D16:$BK16)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D16:$BK16)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D16:$BK16)","v":-35497.993794319867},null,"STOP"]
[null,{"$f":"+B9","v":"ASD"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D17:$BK17)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D17:$BK17)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D17:$BK17)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D17:$BK17)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D17:$BK17)","v":-22575.05185656614},null,"STOP"]
[null,{"$f":"+B10","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D18:$BK18)","v":-34571.625},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D18:$BK18)","v":-2938.5881250000002},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D18:$BK18)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D18:$BK18)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D18:$BK18)","v":0},null,"STOP"]
[null,{"$f":"+B11","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D19:$BK19)","v":-8415},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D19:$BK19)","v":-715.27499999999998},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D19:$BK19)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D19:$BK19)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D19:$BK19)","v":0},null,"STOP"]
[null,"Less: Absorption & Turnover Vacancy",null,{"$f":"SUM(D15:D19)","v":-42986.625},{"$f":"SUM(E15:E19)","v":-3653.8631250000003},0,0,-123198.35590844121,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Net Scheduled Base Rental Revenue",null,{"$f":"+D12+D20","v":157562.99039999998},{"$f":"+E12+E20","v":200906.74458299999},208651.81986215996,212824.8562594032,105754.90233275882,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Other Income",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D24:$BK24)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D24:$BK24)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D24:$BK24)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D24:$BK24)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D24:$BK24)","v":0},null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"REIMBURSEMENT:",null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B15","v":"ABC"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D27:$BK27)","v":56515.666319999997},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D27:$BK27)","v":57645.979646399988},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D27:$BK27)","v":58798.899239327984},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D27:$BK27)","v":59974.877224114578},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D27:$BK27)","v":26477.056692488281},null,"STOP"]
[null,{"$f":"+B16","v":"EFG"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D28:$BK28)","v":37398.297960000011},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D28:$BK28)","v":38146.263919200006},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D28:$BK28)","v":38909.189197583997},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D28:$BK28)","v":39687.372981535678},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D28:$BK28)","v":17520.749904687465},null,"STOP"]
[null,{"$f":"+B17","v":"ASD"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D29:$BK29)","v":39890.368079999993},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D29:$BK29)","v":40688.175441600004},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D29:$BK29)","v":41501.938950432006},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D29:$BK29)","v":42331.977729440659},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D29:$BK29)","v":18688.261254112109},null,"STOP"]
[null,{"$f":"+B18","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D30:$BK30)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D30:$BK30)","v":23081.274000000001},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D30:$BK30)","v":23542.899479999996},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D30:$BK30)","v":24013.757469600005},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D30:$BK30)","v":24494.032618992002},null,"STOP"]
[null,{"$f":"+B19","v":"Vacant"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D31:$BK31)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D31:$BK31)","v":5618.1600000000008},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D31:$BK31)","v":5730.5231999999996},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D31:$BK31)","v":5845.1336639999981},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D31:$BK31)","v":5962.036337280002},null,"STOP"]
[null,"Expense Reimbursement Revenue",null,{"$f":"SUM(D27:D31)","v":133804.33236},{"$f":"SUM(E27:E31)","v":165179.8530072},168483.45006734398,171853.11906869092,93142.136807559858,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Potential Gross Revenue",null,{"$f":"D22+D24+D32","v":291367.32276000001},{"$f":"E22+E24+E32","v":366086.59759020002},377135.26992950391,384677.97532809409,198897.03914031869,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"General Vacancy",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D36:$BK36)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D36:$BK36)","v":-16946.437782779998},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D36:$BK36)","v":-18856.763496475203},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D36:$BK36)","v":-19233.898766404709},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D36:$BK36)","v":-6736.1953284394949},null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Effective Gross Revenue",null,{"$f":"+D34+D36","v":291367.32276000001},{"$f":"+E34+E36","v":349140.15980742004},358278.50643302873,365444.07656168938,192160.8438118792,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"EXPENSES:",null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B41","v":"Insurance"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D41:$BK41)","v":-9291},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D41:$BK41)","v":-9476.82},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D41:$BK41)","v":-9666.3564000000006},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D41:$BK41)","v":-9859.6835280000014},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D41:$BK41)","v":-10056.87719856},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B42","v":"Snow Removal"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D42:$BK42)","v":-27873},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D42:$BK42)","v":-28430.460000000006},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D42:$BK42)","v":-28999.069200000002},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D42:$BK42)","v":-29579.050583999993},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D42:$BK42)","v":-30170.631595680006},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B43","v":"Summer Maintenance"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D43:$BK43)","v":-4645.5},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D43:$BK43)","v":-4738.41},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D43:$BK43)","v":-4833.1782000000003},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D43:$BK43)","v":-4929.8417640000007},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D43:$BK43)","v":-5028.4385992799998},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B44","v":"Property Taxes"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D44:$BK44)","v":-55746},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D44:$BK44)","v":-56860.920000000013},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D44:$BK44)","v":-57998.138400000003},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D44:$BK44)","v":-59158.101167999987},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D44:$BK44)","v":-60341.263191360013},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B45","v":"Hydro"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D45:$BK45)","v":-18582},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D45:$BK45)","v":-18953.64},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D45:$BK45)","v":-19332.712800000001},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D45:$BK45)","v":-19719.367056000003},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D45:$BK45)","v":-20113.754397119999},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B46","v":"Operating Expense (Ground)"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D46:$BK46)","v":-75377.045129125792},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D46:$BK46)","v":-76884.586031708328},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D46:$BK46)","v":-78422.277752342488},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D46:$BK46)","v":-79990.723307389329},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D46:$BK46)","v":-81590.537773537115},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B47","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D47:$BK47)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D47:$BK47)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D47:$BK47)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D47:$BK47)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D47:$BK47)","v":0},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B48","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D48:$BK48)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D48:$BK48)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D48:$BK48)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D48:$BK48)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D48:$BK48)","v":0},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B49","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D49:$BK49)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D49:$BK49)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D49:$BK49)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D49:$BK49)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D49:$BK49)","v":0},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B50","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D50:$BK50)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D50:$BK50)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D50:$BK50)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D50:$BK50)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D50:$BK50)","v":0},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B51","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D51:$BK51)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D51:$BK51)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D51:$BK51)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D51:$BK51)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D51:$BK51)","v":0},null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B52","v":""},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D52:$BK52)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D52:$BK52)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D52:$BK52)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D52:$BK52)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D52:$BK52)","v":0},null,"STOP"]
[null,"Total Expenses",null,{"$f":"SUM(D41:D52)","v":-191514.54512912579},{"$f":"SUM(E41:E52)","v":-195344.83603170834},-199251.7327523425,-203236.7674073893,-207301.50275553716,null,"STOP"]
[null,"",null,null,null,null,null,null,null,"STOP"]
[null,"Net Operating Income",null,{"$f":"+D38+D53","v":99852.777630874218},{"$f":"+E38+E53","v":153795.3237757117},159026.77368068622,162207.30915430008,-15140.658943657967,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"LEASING & TENANT IMPROVEMENT COSTS:",null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B27","v":"ABC"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D58:$BK58)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D58:$BK58)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D58:$BK58)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D58:$BK58)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D58:$BK58)","v":-114695},null,"STOP"]
[null,{"$f":"+B28","v":"EFG"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D59:$BK59)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D59:$BK59)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D59:$BK59)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D59:$BK59)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D59:$BK59)","v":-75897.5},null,"STOP"]
[null,"ASD",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D60:$BK60)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D60:$BK60)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D60:$BK60)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D60:$BK60)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D60:$BK60)","v":-80955},null,"STOP"]
[null,"Vacant",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D61:$BK61)","v":-49300},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D61:$BK61)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D61:$BK61)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D61:$BK61)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D61:$BK61)","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D62:$BK62)","v":-12000},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D62:$BK62)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D62:$BK62)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D62:$BK62)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D62:$BK62)","v":0},null,"STOP"]
[null,"Tenant Improvements",null,{"$f":"SUM(D58:D62)","v":-61300},{"$f":"SUM(E58:E62)","v":0},0,0,-271547.5,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+B58","v":"ABC"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D65:$BK65)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D65:$BK65)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D65:$BK65)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D65:$BK65)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D65:$BK65)","v":-9953.8874999999989},null,"STOP"]
[null,{"$f":"+B59","v":"EFG"},null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D66:$BK66)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D66:$BK66)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D66:$BK66)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D66:$BK66)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D66:$BK66)","v":-5425.5869999999995},null,"STOP"]
[null,"ASD",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D67:$BK67)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D67:$BK67)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D67:$BK67)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D67:$BK67)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D67:$BK67)","v":-3450.4177499999996},null,"STOP"]
[null,"Vacant",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D68:$BK68)","v":-5084.0625},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D68:$BK68)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D68:$BK68)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D68:$BK68)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D68:$BK68)","v":0},null,"STOP"]
[null,"Vacant",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D69:$BK69)","v":-1237.5},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D69:$BK69)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D69:$BK69)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D69:$BK69)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D69:$BK69)","v":0},null,"STOP"]
[null,"Leasing Commissions",null,{"$f":"SUM(D65:D69)","v":-6321.5625},{"$f":"SUM(E65:E69)","v":0},0,0,-18829.892249999997,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Leasing & TI",null,{"$f":"+D63+D70","v":-67621.5625},{"$f":"+E63+E70","v":0},0,0,-290377.39224999998,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Operating Cash Flow",null,{"$f":"+D55+D72","v":32231.215130874218},{"$f":"+E55+E72","v":153795.3237757117},159026.77368068622,162207.30915430008,-305518.05119365791,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"LOAN:",null,null,null,null,null,null,null,"STOP"]
[null,"Total Begining Loan Balance",0,{"$f":"+C83","v":1875000},{"$f":"+D83","v":1822104.1560992741},1767735.201240585,1711852.1103502323,1654412.7158359138,null,"STOP"]
[null,"Addition",{"$f":"+Assumptions!I5","v":1875000},null,null,null,null,null,null,"STOP"]
[null,"Principal",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D79:$BK79)","v":-52895.843900725908},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D79:$BK79)","v":-54368.954858689096},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D79:$BK79)","v":-55883.090890352694},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D79:$BK79)","v":-57439.394514318541},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D79:$BK79)","v":-59039.04006750448},null,"STOP"]
[null,"Interests",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D80:$BK80)","v":-50899.098528838898},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D80:$BK80)","v":-49425.98757087571},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D80:$BK80)","v":-47911.851539212112},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D80:$BK80)","v":-46355.547915246265},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D80:$BK80)","v":-44755.902362060333},null,"STOP"]
[null,"Debt Service",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D81:$BK81)","v":-103794.94242956484},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D81:$BK81)","v":-103794.94242956484},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D81:$BK81)","v":-103794.94242956484},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D81:$BK81)","v":-103794.94242956484},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D81:$BK81)","v":-103794.94242956484},null,"STOP"]
[null,"Payoff",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D82:$BK82)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D82:$BK82)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D82:$BK82)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D82:$BK82)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D82:$BK82)","v":-1595373.6757684094},null,"STOP"]
[null,"Total Ending Loan Balance",{"$f":"C77+C78+C79+C82","v":1875000},{"$f":"D77+D78+D79+D82","v":1822104.1560992741},{"$f":"E77+E78+E79+E82","v":1767735.201240585},1711852.1103502323,1654412.7158359138,0,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Levered Cash Flow",null,{"$f":"IF(D3<=Assumptions!$C$11,D74+D78+D81,0)","v":-71563.727298690617},{"$f":"IF(E3<=Assumptions!$C$11,E74+E78+E81,0)","v":50000.381346146867},{"$f":"IF(F3<=Assumptions!$C$11,F74+F78+F81,0)","v":55231.831251121388},{"$f":"IF(G3<=Assumptions!$C$11,G74+G78+G81,0)","v":58412.366724735242},{"$f":"IF(H3<=Assumptions!$C$11,H74+H78+H81,0)","v":-409312.99362322275},null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Sale",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D87:$BK87)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D87:$BK87)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D87:$BK87)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D87:$BK87)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D87:$BK87)","v":3131196.7765607014},null,"STOP"]
[null,"Costs of Sale",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D88:$BK88)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D88:$BK88)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D88:$BK88)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D88:$BK88)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D88:$BK88)","v":-62623.935531214032},null,"STOP"]
[null,"Debt Repayment",null,{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D89:$BK89)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D89:$BK89)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D89:$BK89)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D89:$BK89)","v":0},{"$f":"SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D89:$BK89)","v":-1595373.6757684094},null,"STOP"]
[null,"Total Cash Flow from Sale",null,{"$f":"SUM(D87:D89)","v":0},{"$f":"SUM(E87:E89)","v":0},0,0,1473199.1652610782,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,"Total Cash Flow",null,{"$f":"+D85+D90","v":-71563.727298690617},50000.381346146867,55231.831251121388,58412.366724735242,1063886.1716378555,null,"STOP"]
[null,null,null,{"$f":"IF(ROUND(SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&D$3,'Monthly Cash Flow'!$D92:$BK92),0)=ROUND(D92,0),\"OK\")","v":"OK"},{"$f":"IF(ROUND(SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&E$3,'Monthly Cash Flow'!$D92:$BK92),0)=ROUND(E92,0),\"OK\")","v":"OK"},{"$f":"IF(ROUND(SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&F$3,'Monthly Cash Flow'!$D92:$BK92),0)=ROUND(F92,0),\"OK\")","v":"OK"},{"$f":"IF(ROUND(SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&G$3,'Monthly Cash Flow'!$D92:$BK92),0)=ROUND(G92,0),\"OK\")","v":"OK"},{"$f":"IF(ROUND(SUMIF('Monthly Cash Flow'!$D$3:$BK$3,\"=\"&H$3,'Monthly Cash Flow'!$D92:$BK92),0)=ROUND(H92,0),\"OK\")","v":"OK"},null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B96","v":"Deal Level IRR"},null,{"$f":"+'Monthly Cash Flow'!D96","v":0.12285473942756653},null,null,null,null,null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B97","v":"Multiple"},null,{"$f":"+'Monthly Cash Flow'!D97","v":1.7921969359087881},null,null,null,null,null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B98","v":"Net Profit"},null,{"$f":"+'Monthly Cash Flow'!D98","v":510967.02366116841},null,null,null,null,null,"STOP"]
[null,{"$f":"+'Monthly Cash Flow'!B99","v":"Capital"},null,{"$f":"+'Monthly Cash Flow'!D99","v":645000},null,null,null,null,null,"STOP"]
[null,null,null,null,null,null,null,null,null,"STOP"]